[POHKONG] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 24.93%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 283,897 195,093 96,581 351,898 271,740 189,580 93,396 110.26%
PBT 26,255 15,139 7,487 22,415 17,857 13,894 6,963 142.84%
Tax -6,613 -3,555 -1,559 -6,201 -4,879 -3,796 -1,939 127.08%
NP 19,642 11,584 5,928 16,214 12,978 10,098 5,024 148.79%
-
NP to SH 19,561 11,526 5,900 16,214 12,978 10,098 5,024 148.10%
-
Tax Rate 25.19% 23.48% 20.82% 27.66% 27.32% 27.32% 27.85% -
Total Cost 264,255 183,509 90,653 335,684 258,762 179,482 88,372 107.97%
-
Net Worth 199,884 191,715 204,363 181,971 193,481 190,740 187,853 4.23%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - 6,823 - - - -
Div Payout % - - - 42.09% - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 199,884 191,715 204,363 181,971 193,481 190,740 187,853 4.23%
NOSH 115,540 115,490 115,459 113,732 113,147 112,200 109,217 3.83%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 6.92% 5.94% 6.14% 4.61% 4.78% 5.33% 5.38% -
ROE 9.79% 6.01% 2.89% 8.91% 6.71% 5.29% 2.67% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 245.71 168.92 83.65 309.41 240.16 168.97 85.51 102.50%
EPS 16.93 9.98 5.13 14.26 11.47 9.00 4.60 138.94%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.77 1.60 1.71 1.70 1.72 0.38%
Adjusted Per Share Value based on latest NOSH - 115,498
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 69.18 47.54 23.53 85.74 66.21 46.19 22.76 110.25%
EPS 4.77 2.81 1.44 3.95 3.16 2.46 1.22 148.80%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 0.487 0.4671 0.498 0.4434 0.4714 0.4648 0.4577 4.23%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.67 0.54 0.65 0.62 0.76 0.73 -
P/RPS 0.29 0.40 0.65 0.21 0.26 0.45 0.85 -51.26%
P/EPS 4.25 6.71 10.57 4.56 5.41 8.44 15.87 -58.55%
EY 23.51 14.90 9.46 21.93 18.50 11.84 6.30 141.16%
DY 0.00 0.00 0.00 9.23 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.31 0.41 0.36 0.45 0.42 0.00%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 22/03/06 12/12/05 30/09/05 10/06/05 31/03/05 10/12/04 -
Price 0.63 0.63 0.52 0.56 0.62 0.68 0.69 -
P/RPS 0.26 0.37 0.62 0.18 0.26 0.40 0.81 -53.21%
P/EPS 3.72 6.31 10.18 3.93 5.41 7.56 15.00 -60.62%
EY 26.87 15.84 9.83 25.46 18.50 13.24 6.67 153.82%
DY 0.00 0.00 0.00 10.71 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.29 0.35 0.36 0.40 0.40 -6.80%

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