[POHKONG] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -12.0%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 785,212 866,118 679,870 593,198 592,448 522,822 426,886 10.68%
PBT 56,426 87,080 58,824 50,082 40,300 41,538 29,436 11.44%
Tax -14,796 -26,772 -18,006 -15,374 -10,474 -13,910 -7,384 12.26%
NP 41,630 60,308 40,818 34,708 29,826 27,628 22,052 11.16%
-
NP to SH 41,630 60,308 40,818 34,708 29,826 27,500 21,894 11.29%
-
Tax Rate 26.22% 30.74% 30.61% 30.70% 25.99% 33.49% 25.08% -
Total Cost 743,582 805,810 639,052 558,490 562,622 495,194 404,834 10.65%
-
Net Worth 406,248 369,316 324,408 295,387 271,145 242,647 225,208 10.32%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 406,248 369,316 324,408 295,387 271,145 242,647 225,208 10.32%
NOSH 410,352 410,352 410,643 410,260 410,826 117,220 116,086 23.39%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 5.30% 6.96% 6.00% 5.85% 5.03% 5.28% 5.17% -
ROE 10.25% 16.33% 12.58% 11.75% 11.00% 11.33% 9.72% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 191.35 211.07 165.56 144.59 144.21 446.01 367.73 -10.30%
EPS 10.14 14.70 9.94 8.46 7.26 23.46 18.86 -9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.90 0.79 0.72 0.66 2.07 1.94 -10.59%
Adjusted Per Share Value based on latest NOSH - 409,508
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 191.33 211.04 165.66 144.54 144.36 127.39 104.02 10.68%
EPS 10.14 14.69 9.95 8.46 7.27 6.70 5.33 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9899 0.8999 0.7905 0.7197 0.6607 0.5912 0.5487 10.32%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.47 0.49 0.49 0.41 0.37 1.06 0.68 -
P/RPS 0.25 0.23 0.30 0.28 0.26 0.24 0.18 5.62%
P/EPS 4.63 3.33 4.93 4.85 5.10 4.52 3.61 4.23%
EY 21.58 29.99 20.29 20.63 19.62 22.13 27.74 -4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.62 0.57 0.56 0.51 0.35 5.03%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 27/03/08 23/03/07 -
Price 0.46 0.56 0.44 0.39 0.37 0.52 0.60 -
P/RPS 0.24 0.27 0.27 0.27 0.26 0.12 0.16 6.98%
P/EPS 4.53 3.81 4.43 4.61 5.10 2.22 3.18 6.06%
EY 22.05 26.24 22.59 21.69 19.62 45.12 31.43 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.56 0.54 0.56 0.25 0.31 6.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment