[POHKONG] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 10.08%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 830,118 692,419 561,244 541,636 509,354 414,239 372,124 14.29%
PBT 70,949 57,672 44,799 38,558 39,956 25,365 35,140 12.41%
Tax -19,383 -16,467 -12,282 -10,138 -11,190 -6,949 -9,051 13.51%
NP 51,566 41,205 32,517 28,420 28,766 18,416 26,089 12.01%
-
NP to SH 51,566 41,205 32,517 28,444 28,686 18,405 25,995 12.08%
-
Tax Rate 27.32% 28.55% 27.42% 26.29% 28.01% 27.40% 25.76% -
Total Cost 778,552 651,214 528,727 513,216 480,588 395,823 346,035 14.45%
-
Net Worth 389,743 344,590 312,024 283,207 157,511 232,102 205,837 11.21%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 6,153 5,743 5,747 5,746 3,445 5,178 6,938 -1.97%
Div Payout % 11.93% 13.94% 17.68% 20.20% 12.01% 28.14% 26.69% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 389,743 344,590 312,024 283,207 157,511 232,102 205,837 11.21%
NOSH 410,256 410,226 410,558 410,446 246,111 116,634 115,638 23.47%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 6.21% 5.95% 5.79% 5.25% 5.65% 4.45% 7.01% -
ROE 13.23% 11.96% 10.42% 10.04% 18.21% 7.93% 12.63% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 202.34 168.79 136.70 131.96 206.96 355.16 321.80 -7.43%
EPS 12.57 10.04 7.92 6.93 6.99 15.78 22.48 -9.22%
DPS 1.50 1.40 1.40 1.40 1.40 4.44 6.00 -20.61%
NAPS 0.95 0.84 0.76 0.69 0.64 1.99 1.78 -9.92%
Adjusted Per Share Value based on latest NOSH - 410,179
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 202.29 168.74 136.77 131.99 124.13 100.95 90.68 14.29%
EPS 12.57 10.04 7.92 6.93 6.99 4.49 6.33 12.10%
DPS 1.50 1.40 1.40 1.40 0.84 1.26 1.69 -1.96%
NAPS 0.9498 0.8397 0.7604 0.6902 0.3838 0.5656 0.5016 11.21%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.48 0.44 0.40 0.40 0.44 0.88 0.61 -
P/RPS 0.24 0.26 0.29 0.30 0.21 0.25 0.19 3.96%
P/EPS 3.82 4.38 5.05 5.77 3.77 5.58 2.71 5.88%
EY 26.19 22.83 19.80 17.33 26.49 17.93 36.85 -5.52%
DY 3.13 3.18 3.50 3.50 3.18 5.05 9.84 -17.36%
P/NAPS 0.51 0.52 0.53 0.58 0.69 0.44 0.34 6.98%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 30/09/11 28/09/10 29/09/09 25/09/08 21/09/07 15/09/06 -
Price 0.52 0.40 0.41 0.41 0.41 0.85 0.60 -
P/RPS 0.26 0.24 0.30 0.31 0.20 0.24 0.19 5.36%
P/EPS 4.14 3.98 5.18 5.92 3.52 5.39 2.67 7.57%
EY 24.17 25.11 19.32 16.90 28.43 18.56 37.47 -7.04%
DY 2.88 3.50 3.41 3.41 3.41 5.22 10.00 -18.72%
P/NAPS 0.55 0.48 0.54 0.59 0.64 0.43 0.34 8.33%

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