[POHKONG] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
22-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -2.32%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 446,300 372,124 378,529 390,186 386,324 351,898 362,320 14.86%
PBT 43,168 35,140 35,006 30,278 29,948 22,415 23,809 48.52%
Tax -11,628 -9,051 -8,817 -7,110 -6,236 -6,201 -6,505 47.13%
NP 31,540 26,089 26,189 23,168 23,712 16,214 17,304 49.05%
-
NP to SH 31,540 25,995 26,081 23,052 23,600 16,214 17,304 49.05%
-
Tax Rate 26.94% 25.76% 25.19% 23.48% 20.82% 27.66% 27.32% -
Total Cost 414,760 346,035 352,340 367,018 362,612 335,684 345,016 13.02%
-
Net Worth 227,273 205,837 199,884 191,715 204,363 181,971 193,481 11.29%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 6,938 - - - 6,823 - -
Div Payout % - 26.69% - - - 42.09% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 227,273 205,837 199,884 191,715 204,363 181,971 193,481 11.29%
NOSH 115,955 115,638 115,540 115,490 115,459 113,732 113,147 1.64%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 7.07% 7.01% 6.92% 5.94% 6.14% 4.61% 4.78% -
ROE 13.88% 12.63% 13.05% 12.02% 11.55% 8.91% 8.94% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 384.89 321.80 327.62 337.85 334.60 309.41 320.22 13.00%
EPS 27.20 22.48 22.57 19.96 20.52 14.26 15.29 46.66%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.96 1.78 1.73 1.66 1.77 1.60 1.71 9.49%
Adjusted Per Share Value based on latest NOSH - 115,523
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 108.75 90.67 92.23 95.07 94.13 85.74 88.28 14.87%
EPS 7.69 6.33 6.36 5.62 5.75 3.95 4.22 49.02%
DPS 0.00 1.69 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.5538 0.5015 0.487 0.4671 0.498 0.4434 0.4714 11.30%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.58 0.61 0.72 0.67 0.54 0.65 0.62 -
P/RPS 0.15 0.19 0.22 0.20 0.16 0.21 0.19 -14.54%
P/EPS 2.13 2.71 3.19 3.36 2.64 4.56 4.05 -34.76%
EY 46.90 36.85 31.35 29.79 37.85 21.93 24.67 53.28%
DY 0.00 9.84 0.00 0.00 0.00 9.23 0.00 -
P/NAPS 0.30 0.34 0.42 0.40 0.31 0.41 0.36 -11.41%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 15/12/06 15/09/06 26/06/06 22/03/06 12/12/05 30/09/05 10/06/05 -
Price 0.63 0.60 0.63 0.63 0.52 0.56 0.62 -
P/RPS 0.16 0.19 0.19 0.19 0.16 0.18 0.19 -10.79%
P/EPS 2.32 2.67 2.79 3.16 2.54 3.93 4.05 -30.95%
EY 43.17 37.47 35.83 31.68 39.31 25.46 24.67 45.06%
DY 0.00 10.00 0.00 0.00 0.00 10.71 0.00 -
P/NAPS 0.32 0.34 0.36 0.38 0.29 0.35 0.36 -7.53%

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