[POHKONG] QoQ TTM Result on 31-Jan-2005 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 26.72%
YoY- 1478.75%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 355,119 351,934 348,848 346,377 346,815 253,419 176,343 59.26%
PBT 23,027 22,503 23,467 25,383 28,253 21,290 15,681 29.10%
Tax -6,246 -6,626 -6,182 -6,880 -13,652 -11,713 -10,411 -28.80%
NP 16,781 15,877 17,285 18,503 14,601 9,577 5,270 115.98%
-
NP to SH 16,753 15,877 17,285 18,503 14,601 9,577 5,270 115.74%
-
Tax Rate 27.12% 29.44% 26.34% 27.10% 48.32% 55.02% 66.39% -
Total Cost 338,338 336,057 331,563 327,874 332,214 243,842 171,073 57.36%
-
Net Worth 204,363 199,811 196,992 195,153 187,853 144,638 112,456 48.75%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 6,929 - 4,017 4,017 - - - -
Div Payout % 41.37% - 23.24% 21.71% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 204,363 199,811 196,992 195,153 187,853 144,638 112,456 48.75%
NOSH 115,459 115,498 115,200 114,796 109,217 80,354 63,534 48.75%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.73% 4.51% 4.95% 5.34% 4.21% 3.78% 2.99% -
ROE 8.20% 7.95% 8.77% 9.48% 7.77% 6.62% 4.69% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 307.57 304.71 302.82 301.73 317.55 315.38 277.55 7.06%
EPS 14.51 13.75 15.00 16.12 13.37 11.92 8.29 45.08%
DPS 6.00 0.00 3.49 3.50 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.71 1.70 1.72 1.80 1.77 0.00%
Adjusted Per Share Value based on latest NOSH - 114,796
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 86.53 85.75 85.00 84.40 84.51 61.75 42.97 59.26%
EPS 4.08 3.87 4.21 4.51 3.56 2.33 1.28 116.13%
DPS 1.69 0.00 0.98 0.98 0.00 0.00 0.00 -
NAPS 0.498 0.4869 0.48 0.4755 0.4577 0.3524 0.274 48.76%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.54 0.65 0.62 0.76 0.73 0.79 0.88 -
P/RPS 0.18 0.21 0.20 0.25 0.23 0.25 0.32 -31.78%
P/EPS 3.72 4.73 4.13 4.72 5.46 6.63 10.61 -50.18%
EY 26.87 21.15 24.20 21.21 18.31 15.09 9.43 100.60%
DY 11.11 0.00 5.63 4.61 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.36 0.45 0.42 0.44 0.50 -27.22%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 12/12/05 30/09/05 10/06/05 31/03/05 10/12/04 - - -
Price 0.52 0.56 0.62 0.68 0.69 0.00 0.00 -
P/RPS 0.17 0.18 0.20 0.23 0.22 0.00 0.00 -
P/EPS 3.58 4.07 4.13 4.22 5.16 0.00 0.00 -
EY 27.90 24.55 24.20 23.70 19.38 0.00 0.00 -
DY 11.54 0.00 5.63 5.15 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.36 0.40 0.40 0.00 0.00 -

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