[POHKONG] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -9.45%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 561,244 541,636 509,354 414,239 372,124 351,898 328,398 9.33%
PBT 44,799 38,558 39,956 25,365 35,140 22,415 25,139 10.10%
Tax -12,282 -10,138 -11,190 -6,949 -9,051 -6,201 -15,563 -3.86%
NP 32,517 28,420 28,766 18,416 26,089 16,214 9,576 22.58%
-
NP to SH 32,517 28,444 28,686 18,405 25,995 16,214 17,105 11.29%
-
Tax Rate 27.42% 26.29% 28.01% 27.40% 25.76% 27.66% 61.91% -
Total Cost 528,727 513,216 480,588 395,823 346,035 335,684 318,822 8.79%
-
Net Worth 312,024 283,207 157,511 232,102 205,837 181,971 121,647 16.99%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 5,747 5,746 3,445 5,178 6,938 6,823 3,379 9.25%
Div Payout % 17.68% 20.20% 12.01% 28.14% 26.69% 42.09% 19.76% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 312,024 283,207 157,511 232,102 205,837 181,971 121,647 16.99%
NOSH 410,558 410,446 246,111 116,634 115,638 113,732 67,581 35.06%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 5.79% 5.25% 5.65% 4.45% 7.01% 4.61% 2.92% -
ROE 10.42% 10.04% 18.21% 7.93% 12.63% 8.91% 14.06% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 136.70 131.96 206.96 355.16 321.80 309.41 485.93 -19.04%
EPS 7.92 6.93 6.99 15.78 22.48 14.26 25.31 -17.59%
DPS 1.40 1.40 1.40 4.44 6.00 6.00 5.00 -19.10%
NAPS 0.76 0.69 0.64 1.99 1.78 1.60 1.80 -13.37%
Adjusted Per Share Value based on latest NOSH - 117,136
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 136.77 131.99 124.13 100.95 90.68 85.76 80.03 9.33%
EPS 7.92 6.93 6.99 4.49 6.33 3.95 4.17 11.27%
DPS 1.40 1.40 0.84 1.26 1.69 1.66 0.82 9.32%
NAPS 0.7604 0.6902 0.3838 0.5656 0.5016 0.4435 0.2964 16.99%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.40 0.40 0.44 0.88 0.61 0.65 0.79 -
P/RPS 0.29 0.30 0.21 0.25 0.19 0.21 0.16 10.41%
P/EPS 5.05 5.77 3.77 5.58 2.71 4.56 3.12 8.35%
EY 19.80 17.33 26.49 17.93 36.85 21.93 32.04 -7.70%
DY 3.50 3.50 3.18 5.05 9.84 9.23 6.33 -9.39%
P/NAPS 0.53 0.58 0.69 0.44 0.34 0.41 0.44 3.14%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 29/09/09 25/09/08 21/09/07 15/09/06 30/09/05 28/09/04 -
Price 0.41 0.41 0.41 0.85 0.60 0.56 0.70 -
P/RPS 0.30 0.31 0.20 0.24 0.19 0.18 0.14 13.53%
P/EPS 5.18 5.92 3.52 5.39 2.67 3.93 2.77 10.99%
EY 19.32 16.90 28.43 18.56 37.47 25.46 36.16 -9.91%
DY 3.41 3.41 3.41 5.22 10.00 10.71 7.14 -11.58%
P/NAPS 0.54 0.59 0.64 0.43 0.34 0.35 0.39 5.57%

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