[POHKONG] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 21.33%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 414,239 416,094 426,886 446,300 372,124 378,529 390,186 4.07%
PBT 25,365 27,749 29,436 43,168 35,140 35,006 30,278 -11.16%
Tax -6,949 -7,393 -7,384 -11,628 -9,051 -8,817 -7,110 -1.51%
NP 18,416 20,356 22,052 31,540 26,089 26,189 23,168 -14.22%
-
NP to SH 18,405 20,325 21,894 31,540 25,995 26,081 23,052 -13.97%
-
Tax Rate 27.40% 26.64% 25.08% 26.94% 25.76% 25.19% 23.48% -
Total Cost 395,823 395,738 404,834 414,760 346,035 352,340 367,018 5.18%
-
Net Worth 232,102 229,241 225,208 227,273 205,837 199,884 191,715 13.63%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 5,178 - - - 6,938 - - -
Div Payout % 28.14% - - - 26.69% - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 232,102 229,241 225,208 227,273 205,837 199,884 191,715 13.63%
NOSH 116,634 116,366 116,086 115,955 115,638 115,540 115,490 0.66%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.45% 4.89% 5.17% 7.07% 7.01% 6.92% 5.94% -
ROE 7.93% 8.87% 9.72% 13.88% 12.63% 13.05% 12.02% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 355.16 357.57 367.73 384.89 321.80 327.62 337.85 3.39%
EPS 15.78 17.47 18.86 27.20 22.48 22.57 19.96 -14.53%
DPS 4.44 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.99 1.97 1.94 1.96 1.78 1.73 1.66 12.88%
Adjusted Per Share Value based on latest NOSH - 115,955
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 100.93 101.39 104.02 108.75 90.67 92.23 95.07 4.07%
EPS 4.48 4.95 5.33 7.69 6.33 6.36 5.62 -14.06%
DPS 1.26 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.5655 0.5586 0.5487 0.5538 0.5015 0.487 0.4671 13.63%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.88 0.62 0.68 0.58 0.61 0.72 0.67 -
P/RPS 0.25 0.17 0.18 0.15 0.19 0.22 0.20 16.08%
P/EPS 5.58 3.55 3.61 2.13 2.71 3.19 3.36 40.36%
EY 17.93 28.17 27.74 46.90 36.85 31.35 29.79 -28.77%
DY 5.05 0.00 0.00 0.00 9.84 0.00 0.00 -
P/NAPS 0.44 0.31 0.35 0.30 0.34 0.42 0.40 6.57%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 21/09/07 25/06/07 23/03/07 15/12/06 15/09/06 26/06/06 22/03/06 -
Price 0.85 0.58 0.60 0.63 0.60 0.63 0.63 -
P/RPS 0.24 0.16 0.16 0.16 0.19 0.19 0.19 16.90%
P/EPS 5.39 3.32 3.18 2.32 2.67 2.79 3.16 42.89%
EY 18.56 30.11 31.43 43.17 37.47 35.83 31.68 -30.05%
DY 5.22 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.31 0.32 0.34 0.36 0.38 8.61%

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