[POHKONG] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 29.79%
YoY- 29.94%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 390,474 387,118 372,124 364,059 357,415 355,119 351,934 7.15%
PBT 34,896 38,622 35,317 30,900 23,747 23,027 22,503 33.86%
Tax -9,742 -10,953 -9,605 -8,359 -6,384 -6,246 -6,626 29.20%
NP 25,154 27,669 25,712 22,541 17,363 16,781 15,877 35.78%
-
NP to SH 25,035 27,599 25,614 22,460 17,305 16,753 15,877 35.36%
-
Tax Rate 27.92% 28.36% 27.20% 27.05% 26.88% 27.12% 29.44% -
Total Cost 365,320 359,449 346,412 341,518 340,052 338,338 336,057 5.70%
-
Net Worth 225,010 227,273 206,010 200,007 191,769 204,363 199,811 8.21%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 6,944 6,944 6,944 6,929 6,929 6,929 - -
Div Payout % 27.74% 25.16% 27.11% 30.85% 40.05% 41.37% - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 225,010 227,273 206,010 200,007 191,769 204,363 199,811 8.21%
NOSH 115,984 115,955 115,736 115,611 115,523 115,459 115,498 0.27%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.44% 7.15% 6.91% 6.19% 4.86% 4.73% 4.51% -
ROE 11.13% 12.14% 12.43% 11.23% 9.02% 8.20% 7.95% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 336.66 333.85 321.53 314.90 309.39 307.57 304.71 6.85%
EPS 21.58 23.80 22.13 19.43 14.98 14.51 13.75 34.94%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.94 1.96 1.78 1.73 1.66 1.77 1.73 7.91%
Adjusted Per Share Value based on latest NOSH - 115,611
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 95.16 94.34 90.68 88.72 87.10 86.54 85.76 7.15%
EPS 6.10 6.73 6.24 5.47 4.22 4.08 3.87 35.32%
DPS 1.69 1.69 1.69 1.69 1.69 1.69 0.00 -
NAPS 0.5483 0.5539 0.502 0.4874 0.4673 0.498 0.4869 8.21%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.68 0.58 0.61 0.72 0.67 0.54 0.65 -
P/RPS 0.20 0.17 0.19 0.23 0.22 0.18 0.21 -3.19%
P/EPS 3.15 2.44 2.76 3.71 4.47 3.72 4.73 -23.68%
EY 31.74 41.04 36.28 26.98 22.36 26.87 21.15 30.98%
DY 8.82 10.34 9.84 8.33 8.96 11.11 0.00 -
P/NAPS 0.35 0.30 0.34 0.42 0.40 0.31 0.38 -5.32%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 23/03/07 15/12/06 15/09/06 26/06/06 22/03/06 12/12/05 30/09/05 -
Price 0.60 0.63 0.60 0.63 0.63 0.52 0.56 -
P/RPS 0.18 0.19 0.19 0.20 0.20 0.17 0.18 0.00%
P/EPS 2.78 2.65 2.71 3.24 4.21 3.58 4.07 -22.38%
EY 35.97 37.78 36.89 30.84 23.78 27.90 24.55 28.91%
DY 10.00 9.52 10.00 9.52 9.52 11.54 0.00 -
P/NAPS 0.31 0.32 0.34 0.36 0.38 0.29 0.32 -2.08%

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