[POHKONG] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 70.14%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 194,730 830,118 625,401 433,059 230,646 692,419 509,380 -47.17%
PBT 15,899 70,949 59,410 43,540 25,822 57,672 42,134 -47.62%
Tax -4,184 -19,383 -17,672 -13,386 -8,099 -16,467 -12,676 -52.07%
NP 11,715 51,566 41,738 30,154 17,723 41,205 29,458 -45.77%
-
NP to SH 11,715 51,566 41,738 30,154 17,723 41,205 29,458 -45.77%
-
Tax Rate 26.32% 27.32% 29.75% 30.74% 31.36% 28.55% 30.08% -
Total Cost 183,015 778,552 583,663 402,905 212,923 651,214 479,922 -47.25%
-
Net Worth 402,144 389,743 381,627 369,316 365,126 344,590 332,325 13.49%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 6,153 - - - 5,743 - -
Div Payout % - 11.93% - - - 13.94% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 402,144 389,743 381,627 369,316 365,126 344,590 332,325 13.49%
NOSH 410,352 410,256 410,352 410,352 410,254 410,226 410,278 0.01%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.02% 6.21% 6.67% 6.96% 7.68% 5.95% 5.78% -
ROE 2.91% 13.23% 10.94% 8.16% 4.85% 11.96% 8.86% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 47.45 202.34 152.41 105.53 56.22 168.79 124.15 -47.18%
EPS 2.85 12.57 10.17 7.35 4.32 10.04 7.18 -45.83%
DPS 0.00 1.50 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.98 0.95 0.93 0.90 0.89 0.84 0.81 13.47%
Adjusted Per Share Value based on latest NOSH - 410,352
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 47.45 202.29 152.41 105.53 56.21 168.74 124.13 -47.17%
EPS 2.85 12.57 10.17 7.35 4.32 10.04 7.18 -45.83%
DPS 0.00 1.50 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.98 0.9498 0.93 0.90 0.8898 0.8397 0.8099 13.48%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.49 0.48 0.50 0.49 0.41 0.44 0.46 -
P/RPS 1.03 0.24 0.33 0.46 0.73 0.26 0.37 97.27%
P/EPS 17.16 3.82 4.92 6.67 9.49 4.38 6.41 92.22%
EY 5.83 26.19 20.34 15.00 10.54 22.83 15.61 -47.98%
DY 0.00 3.13 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 0.50 0.51 0.54 0.54 0.46 0.52 0.57 -8.32%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 18/12/12 27/09/12 28/06/12 27/03/12 16/12/11 30/09/11 13/06/11 -
Price 0.46 0.52 0.49 0.56 0.41 0.40 0.43 -
P/RPS 0.97 0.26 0.32 0.53 0.73 0.24 0.35 96.69%
P/EPS 16.11 4.14 4.82 7.62 9.49 3.98 5.99 92.81%
EY 6.21 24.17 20.76 13.12 10.54 25.11 16.70 -48.13%
DY 0.00 2.88 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 0.47 0.55 0.53 0.62 0.46 0.48 0.53 -7.66%

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