[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

Quarterly Announcement-31 Jul 2009.xls

Latest QR

Upcoming QR

POHKONG's Result

POHKONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Annualized Quarter Result
Revenue	830,118	692,419	561,244	541,636	509,354	414,239	372,124	14.29%
YoY %	19.89%	23.37%	3.62%	6.34%	22.96%	11.32%	-	-
Horiz. %	223.08%	186.07%	150.82%	145.55%	136.88%	111.32%	100.00%	-
PBT	70,949	57,672	44,799	38,558	39,956	25,365	35,140	12.41%
YoY %	23.02%	28.74%	16.19%	-3.50%	57.52%	-27.82%	-	-
Horiz. %	201.90%	164.12%	127.49%	109.73%	113.71%	72.18%	100.00%	-
Tax	-19,383	-16,467	-12,282	-10,138	-11,190	-6,949	-9,051	13.51%
YoY %	-17.71%	-34.07%	-21.15%	9.40%	-61.03%	23.22%	-	-
Horiz. %	214.15%	181.94%	135.70%	112.01%	123.63%	76.78%	100.00%	-
NP	51,566	41,205	32,517	28,420	28,766	18,416	26,089	12.01%
YoY %	25.15%	26.72%	14.42%	-1.20%	56.20%	-29.41%	-	-
Horiz. %	197.65%	157.94%	124.64%	108.93%	110.26%	70.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,566	41,205	32,517	28,444	28,686	18,405	25,995	12.08%
YoY %	25.15%	26.72%	14.32%	-0.84%	55.86%	-29.20%	-	-
Horiz. %	198.37%	158.51%	125.09%	109.42%	110.35%	70.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.32%	28.55%	27.42%	26.29%	28.01%	27.40%	25.76%	-
YoY %	-4.31%	4.12%	4.30%	-6.14%	2.23%	6.37%	-	-
Horiz. %	106.06%	110.83%	106.44%	102.06%	108.73%	106.37%	100.00%	-
Total Cost	778,552	651,214	528,727	513,216	480,588	395,823	346,035	14.45%
YoY %	19.55%	23.17%	3.02%	6.79%	21.41%	14.39%	-	-
Horiz. %	224.99%	188.19%	152.80%	148.31%	138.88%	114.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,743	344,590	312,024	283,207	157,511	232,102	205,837	11.21%
YoY %	13.10%	10.44%	10.18%	79.80%	-32.14%	12.76%	-	-
Horiz. %	189.35%	167.41%	151.59%	137.59%	76.52%	112.76%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	6,153	5,743	5,747	5,746	3,445	5,178	6,938	-1.97%
YoY %	7.14%	-0.07%	0.02%	66.79%	-33.47%	-25.37%	-	-
Horiz. %	88.69%	82.78%	82.83%	82.82%	49.65%	74.63%	100.00%	-
Div Payout %	11.93%	13.94%	17.68%	20.20%	12.01%	28.14%	26.69%	-
YoY %	-14.42%	-21.15%	-12.48%	68.19%	-57.32%	5.43%	-	-
Horiz. %	44.70%	52.23%	66.24%	75.68%	45.00%	105.43%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	389,743	344,590	312,024	283,207	157,511	232,102	205,837	11.21%
YoY %	13.10%	10.44%	10.18%	79.80%	-32.14%	12.76%	-	-
Horiz. %	189.35%	167.41%	151.59%	137.59%	76.52%	112.76%	100.00%	-
NOSH	410,256	410,226	410,558	410,446	246,111	116,634	115,638	23.47%
YoY %	0.01%	-0.08%	0.03%	66.77%	111.01%	0.86%	-	-
Horiz. %	354.78%	354.75%	355.04%	354.94%	212.83%	100.86%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	6.21%	5.95%	5.79%	5.25%	5.65%	4.45%	7.01%	-
YoY %	4.37%	2.76%	10.29%	-7.08%	26.97%	-36.52%	-	-
Horiz. %	88.59%	84.88%	82.60%	74.89%	80.60%	63.48%	100.00%	-
ROE	13.23%	11.96%	10.42%	10.04%	18.21%	7.93%	12.63%	-
YoY %	10.62%	14.78%	3.78%	-44.87%	129.63%	-37.21%	-	-
Horiz. %	104.75%	94.70%	82.50%	79.49%	144.18%	62.79%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	202.34	168.79	136.70	131.96	206.96	355.16	321.80	-7.43%
YoY %	19.88%	23.47%	3.59%	-36.24%	-41.73%	10.37%	-	-
Horiz. %	62.88%	52.45%	42.48%	41.01%	64.31%	110.37%	100.00%	-
EPS	12.57	10.04	7.92	6.93	6.99	15.78	22.48	-9.22%
YoY %	25.20%	26.77%	14.29%	-0.86%	-55.70%	-29.80%	-	-
Horiz. %	55.92%	44.66%	35.23%	30.83%	31.09%	70.20%	100.00%	-
DPS	1.50	1.40	1.40	1.40	1.40	4.44	6.00	-20.61%
YoY %	7.14%	0.00%	0.00%	0.00%	-68.47%	-26.00%	-	-
Horiz. %	25.00%	23.33%	23.33%	23.33%	23.33%	74.00%	100.00%	-
NAPS	0.95	0.84	0.76	0.69	0.64	1.99	1.78	-9.92%
YoY %	13.10%	10.53%	10.14%	7.81%	-67.84%	11.80%	-	-
Horiz. %	53.37%	47.19%	42.70%	38.76%	35.96%	111.80%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 410,179
RPS	202.27	168.72	136.75	131.98	124.11	100.93	90.67	14.29%
YoY %	19.89%	23.38%	3.61%	6.34%	22.97%	11.32%	-	-
Horiz. %	223.08%	186.08%	150.82%	145.56%	136.88%	111.32%	100.00%	-
EPS	12.56	10.04	7.92	6.93	6.99	4.48	6.33	12.08%
YoY %	25.10%	26.77%	14.29%	-0.86%	56.03%	-29.23%	-	-
Horiz. %	198.42%	158.61%	125.12%	109.48%	110.43%	70.77%	100.00%	-
DPS	1.50	1.40	1.40	1.40	0.84	1.26	1.69	-1.96%
YoY %	7.14%	0.00%	0.00%	66.67%	-33.33%	-25.44%	-	-
Horiz. %	88.76%	82.84%	82.84%	82.84%	49.70%	74.56%	100.00%	-
NAPS	0.9497	0.8396	0.7603	0.6901	0.3838	0.5655	0.5015	11.21%
YoY %	13.11%	10.43%	10.17%	79.81%	-32.13%	12.76%	-	-
Horiz. %	189.37%	167.42%	151.61%	137.61%	76.53%	112.76%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-7.69%	-10.34%	-3.33%	42.86%	-16.00%	31.58%	-	-
Horiz. %	126.32%	136.84%	152.63%	157.89%	110.53%	131.58%	100.00%	-
P/EPS	3.82	4.38	5.05	5.77	3.77	5.58	2.71	5.88%
YoY %	-12.79%	-13.27%	-12.48%	53.05%	-32.44%	105.90%	-	-
Horiz. %	140.96%	161.62%	186.35%	212.92%	139.11%	205.90%	100.00%	-
EY	26.19	22.83	19.80	17.33	26.49	17.93	36.85	-5.52%
YoY %	14.72%	15.30%	14.25%	-34.58%	47.74%	-51.34%	-	-
Horiz. %	71.07%	61.95%	53.73%	47.03%	71.89%	48.66%	100.00%	-
DY	3.13	3.18	3.50	3.50	3.18	5.05	9.84	-17.36%
YoY %	-1.57%	-9.14%	0.00%	10.06%	-37.03%	-48.68%	-	-
Horiz. %	31.81%	32.32%	35.57%	35.57%	32.32%	51.32%	100.00%	-
P/NAPS	0.51	0.52	0.53	0.58	0.69	0.44	0.34	6.98%
YoY %	-1.92%	-1.89%	-8.62%	-15.94%	56.82%	29.41%	-	-
Horiz. %	150.00%	152.94%	155.88%	170.59%	202.94%	129.41%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.33%	-20.00%	-3.23%	55.00%	-16.67%	26.32%	-	-
Horiz. %	136.84%	126.32%	157.89%	163.16%	105.26%	126.32%	100.00%	-
P/EPS	4.14	3.98	5.18	5.92	3.52	5.39	2.67	7.57%
YoY %	4.02%	-23.17%	-12.50%	68.18%	-34.69%	101.87%	-	-
Horiz. %	155.06%	149.06%	194.01%	221.72%	131.84%	201.87%	100.00%	-
EY	24.17	25.11	19.32	16.90	28.43	18.56	37.47	-7.04%
YoY %	-3.74%	29.97%	14.32%	-40.56%	53.18%	-50.47%	-	-
Horiz. %	64.50%	67.01%	51.56%	45.10%	75.87%	49.53%	100.00%	-
DY	2.88	3.50	3.41	3.41	3.41	5.22	10.00	-18.72%
YoY %	-17.71%	2.64%	0.00%	0.00%	-34.67%	-47.80%	-	-
Horiz. %	28.80%	35.00%	34.10%	34.10%	34.10%	52.20%	100.00%	-
P/NAPS	0.55	0.48	0.54	0.59	0.64	0.43	0.34	8.33%
YoY %	14.58%	-11.11%	-8.47%	-7.81%	48.84%	26.47%	-	-
Horiz. %	161.76%	141.18%	158.82%	173.53%	188.24%	126.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos