[POHKONG] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -15.69%
YoY- -34.42%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 990,217 961,179 975,784 876,442 789,668 794,205 830,121 12.43%
PBT 20,010 30,707 40,353 47,654 56,087 61,491 71,414 -57.08%
Tax -363 -3,252 -5,828 -12,292 -14,144 -16,217 -20,132 -93.07%
NP 19,647 27,455 34,525 35,362 41,943 45,274 51,282 -47.15%
-
NP to SH 19,647 27,455 34,525 35,362 41,943 45,274 51,282 -47.15%
-
Tax Rate 1.81% 10.59% 14.44% 25.79% 25.22% 26.37% 28.19% -
Total Cost 970,570 933,724 941,259 841,080 747,725 748,931 778,839 15.75%
-
Net Worth 443,180 447,283 439,076 410,352 406,248 402,144 389,834 8.90%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 5,744 5,744 5,744 6,155 6,155 6,155 6,155 -4.49%
Div Payout % 29.24% 20.92% 16.64% 17.41% 14.68% 13.60% 12.00% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 443,180 447,283 439,076 410,352 406,248 402,144 389,834 8.90%
NOSH 410,352 410,352 410,352 410,352 410,352 410,352 410,352 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.98% 2.86% 3.54% 4.03% 5.31% 5.70% 6.18% -
ROE 4.43% 6.14% 7.86% 8.62% 10.32% 11.26% 13.15% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 241.31 234.23 237.79 213.58 192.44 193.54 202.29 12.44%
EPS 4.79 6.69 8.41 8.62 10.22 11.03 12.50 -47.15%
DPS 1.40 1.40 1.40 1.50 1.50 1.50 1.50 -4.48%
NAPS 1.08 1.09 1.07 1.00 0.99 0.98 0.95 8.90%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 241.28 234.20 237.76 213.56 192.41 193.52 202.27 12.43%
EPS 4.79 6.69 8.41 8.62 10.22 11.03 12.50 -47.15%
DPS 1.40 1.40 1.40 1.50 1.50 1.50 1.50 -4.48%
NAPS 1.0799 1.0899 1.0699 0.9999 0.9899 0.9799 0.9499 8.90%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.48 0.475 0.47 0.445 0.47 0.49 0.48 -
P/RPS 0.20 0.20 0.20 0.21 0.24 0.25 0.24 -11.41%
P/EPS 10.03 7.10 5.59 5.16 4.60 4.44 3.84 89.33%
EY 9.97 14.09 17.90 19.37 21.75 22.52 26.04 -47.18%
DY 2.92 2.95 2.98 3.37 3.19 3.06 3.13 -4.51%
P/NAPS 0.44 0.44 0.44 0.45 0.47 0.50 0.51 -9.34%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 19/12/13 24/09/13 20/06/13 26/03/13 18/12/12 27/09/12 -
Price 0.485 0.465 0.46 0.48 0.46 0.46 0.52 -
P/RPS 0.20 0.20 0.19 0.22 0.24 0.24 0.26 -16.00%
P/EPS 10.13 6.95 5.47 5.57 4.50 4.17 4.16 80.70%
EY 9.87 14.39 18.29 17.95 22.22 23.98 24.03 -44.65%
DY 2.89 3.01 3.04 3.13 3.26 3.26 2.88 0.23%
P/NAPS 0.45 0.43 0.43 0.48 0.46 0.47 0.55 -12.48%

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