[POHKONG] YoY TTM Result on 30-Apr-2010 [#3]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
28-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 6.47%
YoY- 28.53%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 876,442 808,516 641,286 553,448 541,231 487,816 400,298 13.93%
PBT 47,654 74,762 51,743 46,395 35,810 37,946 29,874 8.08%
Tax -12,292 -20,844 -14,496 -13,424 -10,165 -12,299 -8,537 6.25%
NP 35,362 53,918 37,247 32,971 25,645 25,647 21,337 8.77%
-
NP to SH 35,362 53,918 37,247 32,971 25,653 25,582 21,297 8.81%
-
Tax Rate 25.79% 27.88% 28.02% 28.93% 28.39% 32.41% 28.58% -
Total Cost 841,080 754,598 604,039 520,477 515,586 462,169 378,961 14.19%
-
Net Worth 410,352 381,627 331,660 303,025 274,515 208,477 230,656 10.06%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 6,155 5,741 5,739 5,742 5,740 7,028 6,944 -1.98%
Div Payout % 17.41% 10.65% 15.41% 17.42% 22.38% 27.47% 32.61% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 410,352 381,627 331,660 303,025 274,515 208,477 230,656 10.06%
NOSH 410,352 410,352 409,457 409,493 409,724 341,766 117,084 23.22%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 4.03% 6.67% 5.81% 5.96% 4.74% 5.26% 5.33% -
ROE 8.62% 14.13% 11.23% 10.88% 9.34% 12.27% 9.23% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 213.58 197.03 156.62 135.15 132.10 142.73 341.89 -7.53%
EPS 8.62 13.14 9.10 8.05 6.26 7.49 18.19 -11.69%
DPS 1.50 1.40 1.40 1.40 1.40 2.06 6.00 -20.61%
NAPS 1.00 0.93 0.81 0.74 0.67 0.61 1.97 -10.67%
Adjusted Per Share Value based on latest NOSH - 409,493
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 213.58 197.03 156.28 134.87 131.89 118.88 97.55 13.93%
EPS 8.62 13.14 9.08 8.03 6.25 6.23 5.19 8.81%
DPS 1.50 1.40 1.40 1.40 1.40 1.71 1.69 -1.96%
NAPS 1.00 0.93 0.8082 0.7385 0.669 0.508 0.5621 10.06%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.445 0.50 0.46 0.38 0.38 0.49 0.62 -
P/RPS 0.21 0.25 0.29 0.28 0.29 0.34 0.18 2.60%
P/EPS 5.16 3.81 5.06 4.72 6.07 6.55 3.41 7.14%
EY 19.37 26.28 19.78 21.19 16.48 15.28 29.34 -6.68%
DY 3.37 2.80 3.04 3.68 3.68 4.20 9.68 -16.11%
P/NAPS 0.45 0.54 0.57 0.51 0.57 0.80 0.31 6.40%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 20/06/13 28/06/12 13/06/11 28/06/10 16/06/09 26/06/08 25/06/07 -
Price 0.48 0.49 0.43 0.37 0.41 0.45 0.58 -
P/RPS 0.22 0.25 0.27 0.27 0.31 0.32 0.17 4.38%
P/EPS 5.57 3.73 4.73 4.60 6.55 6.01 3.19 9.72%
EY 17.95 26.82 21.16 21.76 15.27 16.63 31.36 -8.87%
DY 3.13 2.86 3.26 3.78 3.41 4.57 10.34 -18.04%
P/NAPS 0.48 0.53 0.53 0.50 0.61 0.74 0.29 8.75%

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