[POHKONG] YoY TTM 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- 11.2%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 830,121 692,495 561,242 541,636 509,354 414,240 372,124 14.29%
PBT 71,414 57,486 44,315 38,637 42,447 25,173 35,317 12.43%
Tax -20,132 -15,848 -12,702 -10,111 -13,252 -7,188 -9,605 13.11%
NP 51,282 41,638 31,613 28,526 29,195 17,985 25,712 12.18%
-
NP to SH 51,282 41,638 31,613 28,526 29,115 17,985 25,614 12.25%
-
Tax Rate 28.19% 27.57% 28.66% 26.17% 31.22% 28.55% 27.20% -
Total Cost 778,839 650,857 529,629 513,110 480,159 396,255 346,412 14.44%
-
Net Worth 389,834 344,484 307,460 283,023 262,441 234,273 206,010 11.20%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 6,155 5,741 5,739 5,742 5,740 7,028 6,944 -1.98%
Div Payout % 12.00% 13.79% 18.15% 20.13% 19.72% 39.08% 27.11% -
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 389,834 344,484 307,460 283,023 262,441 234,273 206,010 11.20%
NOSH 410,352 410,101 409,947 410,179 410,065 117,136 115,736 23.46%
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 6.18% 6.01% 5.63% 5.27% 5.73% 4.34% 6.91% -
ROE 13.15% 12.09% 10.28% 10.08% 11.09% 7.68% 12.43% -
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 202.29 168.86 136.91 132.05 124.21 353.64 321.53 -7.42%
EPS 12.50 10.15 7.71 6.95 7.10 15.35 22.13 -9.07%
DPS 1.50 1.40 1.40 1.40 1.40 6.00 6.00 -20.61%
NAPS 0.95 0.84 0.75 0.69 0.64 2.00 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 202.29 168.76 136.77 131.99 124.13 100.95 90.68 14.29%
EPS 12.50 10.15 7.70 6.95 7.10 4.38 6.24 12.26%
DPS 1.50 1.40 1.40 1.40 1.40 1.71 1.69 -1.96%
NAPS 0.95 0.8395 0.7493 0.6897 0.6396 0.5709 0.502 11.20%
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 0.35 0.25 0.19 3.96%
P/EPS 3.84 4.33 5.19 5.75 6.20 5.73 2.76 5.65%
EY 26.04 23.08 19.28 17.39 16.14 17.45 36.28 -5.37%
DY 3.13 3.18 3.50 3.50 3.18 6.82 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 0.33 0.24 0.19 5.36%
P/EPS 4.16 3.94 5.32 5.90 5.77 5.54 2.71 7.39%
EY 24.03 25.38 18.81 16.96 17.32 18.06 36.89 -6.88%
DY 2.88 3.50 3.41 3.41 3.41 7.06 10.00 -18.72%
P/NAPS 0.55 0.48 0.55 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