[POHKONG] QoQ Cumulative 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- -69.67%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 414,239 312,071 213,443 111,575 372,124 283,897 195,093 65.42%
PBT 25,365 20,812 14,718 10,792 35,140 26,255 15,139 41.20%
Tax -6,949 -5,545 -3,692 -2,907 -9,051 -6,613 -3,555 56.52%
NP 18,416 15,267 11,026 7,885 26,089 19,642 11,584 36.33%
-
NP to SH 18,405 15,244 10,947 7,885 25,995 19,561 11,526 36.73%
-
Tax Rate 27.40% 26.64% 25.08% 26.94% 25.76% 25.19% 23.48% -
Total Cost 395,823 296,804 202,417 103,690 346,035 264,255 183,509 67.17%
-
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% 6.65% 4.86% 3.47% 12.63% 9.79% 6.01% -
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 355.16 268.18 183.86 96.22 321.80 245.71 168.92 64.34%
EPS 15.78 13.10 9.43 6.80 22.48 16.93 9.98 35.83%
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 76.04 52.01 27.19 90.67 69.18 47.54 65.41%
EPS 4.48 3.71 2.67 1.92 6.33 4.77 2.81 36.58%
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 0.23 0.37 0.60 0.19 0.29 0.40 -26.96%
P/EPS 5.58 4.73 7.21 8.53 2.71 4.25 6.71 -11.59%
EY 17.93 21.13 13.87 11.72 36.85 23.51 14.90 13.17%
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 0.22 0.33 0.65 0.19 0.26 0.37 -25.12%
P/EPS 5.39 4.43 6.36 9.26 2.67 3.72 6.31 -9.99%
EY 18.56 22.59 15.72 10.79 37.47 26.87 15.84 11.17%
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