[POHKONG] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -11.16%
YoY- -30.97%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 720,500 975,784 895,629 785,212 778,920 830,118 833,868 -9.25%
PBT 25,012 40,575 47,533 56,426 63,596 70,949 79,213 -53.53%
Tax -6,432 -6,606 -13,109 -14,796 -16,736 -19,383 -23,562 -57.81%
NP 18,580 33,969 34,424 41,630 46,860 51,566 55,650 -51.77%
-
NP to SH 18,580 33,969 34,424 41,630 46,860 51,566 55,650 -51.77%
-
Tax Rate 25.72% 16.28% 27.58% 26.22% 26.32% 27.32% 29.75% -
Total Cost 701,920 941,815 861,205 743,582 732,060 778,552 778,217 -6.63%
-
Net Worth 447,283 443,365 410,352 406,248 402,144 389,743 381,627 11.13%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 5,747 - - - 6,153 - -
Div Payout % - 16.92% - - - 11.93% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 447,283 443,365 410,352 406,248 402,144 389,743 381,627 11.13%
NOSH 410,352 410,523 410,352 410,352 410,352 410,256 410,352 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 2.58% 3.48% 3.84% 5.30% 6.02% 6.21% 6.67% -
ROE 4.15% 7.66% 8.39% 10.25% 11.65% 13.23% 14.58% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 175.58 237.69 218.26 191.35 189.82 202.34 203.21 -9.25%
EPS 4.52 8.28 8.39 10.14 11.40 12.57 13.56 -51.82%
DPS 0.00 1.40 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.09 1.08 1.00 0.99 0.98 0.95 0.93 11.13%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 175.58 237.79 218.26 191.35 189.82 202.29 203.21 -9.25%
EPS 4.52 8.28 8.39 10.14 11.40 12.57 13.56 -51.82%
DPS 0.00 1.40 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.09 1.0805 1.00 0.99 0.98 0.9498 0.93 11.13%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.475 0.47 0.445 0.47 0.49 0.48 0.50 -
P/RPS 0.27 0.20 0.20 0.25 0.26 0.24 0.25 5.24%
P/EPS 10.49 5.68 5.30 4.63 4.29 3.82 3.69 100.29%
EY 9.53 17.61 18.85 21.58 23.31 26.19 27.12 -50.10%
DY 0.00 2.98 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.44 0.44 0.45 0.47 0.50 0.51 0.54 -12.72%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 28/06/12 -
Price 0.465 0.46 0.48 0.46 0.46 0.52 0.49 -
P/RPS 0.26 0.19 0.22 0.24 0.24 0.26 0.24 5.46%
P/EPS 10.27 5.56 5.72 4.53 4.03 4.14 3.61 100.39%
EY 9.74 17.99 17.48 22.05 24.82 24.17 27.68 -50.06%
DY 0.00 3.04 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.43 0.43 0.48 0.46 0.47 0.55 0.53 -12.97%

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