[POHKONG] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 10.51%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 578,301 561,242 553,448 542,011 532,046 541,636 541,231 4.50%
PBT 45,769 44,315 46,395 43,528 38,376 38,637 35,810 17.72%
Tax -13,131 -12,702 -13,424 -12,561 -10,355 -10,111 -10,165 18.55%
NP 32,638 31,613 32,971 30,967 28,021 28,526 25,645 17.38%
-
NP to SH 32,638 31,613 32,971 30,967 28,021 28,526 25,653 17.36%
-
Tax Rate 28.69% 28.66% 28.93% 28.86% 26.98% 26.17% 28.39% -
Total Cost 545,663 529,629 520,477 511,044 504,025 513,110 515,586 3.84%
-
Net Worth 320,388 307,460 303,025 294,845 295,799 283,023 274,515 10.81%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 5,739 5,739 5,742 5,742 5,742 5,742 5,740 -0.01%
Div Payout % 17.58% 18.15% 17.42% 18.54% 20.49% 20.13% 22.38% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 320,388 307,460 303,025 294,845 295,799 283,023 274,515 10.81%
NOSH 410,754 409,947 409,493 409,508 410,833 410,179 409,724 0.16%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 5.64% 5.63% 5.96% 5.71% 5.27% 5.27% 4.74% -
ROE 10.19% 10.28% 10.88% 10.50% 9.47% 10.08% 9.34% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 140.79 136.91 135.15 132.36 129.50 132.05 132.10 4.32%
EPS 7.95 7.71 8.05 7.56 6.82 6.95 6.26 17.22%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 0.00%
NAPS 0.78 0.75 0.74 0.72 0.72 0.69 0.67 10.63%
Adjusted Per Share Value based on latest NOSH - 409,508
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 140.93 136.77 134.87 132.08 129.66 131.99 131.89 4.50%
EPS 7.95 7.70 8.03 7.55 6.83 6.95 6.25 17.34%
DPS 1.40 1.40 1.40 1.40 1.40 1.40 1.40 0.00%
NAPS 0.7808 0.7493 0.7385 0.7185 0.7208 0.6897 0.669 10.82%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.45 0.40 0.38 0.41 0.41 0.40 0.38 -
P/RPS 0.32 0.29 0.28 0.31 0.32 0.30 0.29 6.76%
P/EPS 5.66 5.19 4.72 5.42 6.01 5.75 6.07 -4.54%
EY 17.66 19.28 21.19 18.44 16.64 17.39 16.48 4.70%
DY 3.11 3.50 3.68 3.41 3.41 3.50 3.68 -10.58%
P/NAPS 0.58 0.53 0.51 0.57 0.57 0.58 0.57 1.16%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 06/12/10 28/09/10 28/06/10 29/03/10 07/12/09 29/09/09 16/06/09 -
Price 0.47 0.41 0.37 0.39 0.41 0.41 0.41 -
P/RPS 0.33 0.30 0.27 0.29 0.32 0.31 0.31 4.24%
P/EPS 5.92 5.32 4.60 5.16 6.01 5.90 6.55 -6.50%
EY 16.91 18.81 21.76 19.39 16.64 16.96 15.27 7.01%
DY 2.98 3.41 3.78 3.59 3.41 3.41 3.41 -8.57%
P/NAPS 0.60 0.55 0.50 0.54 0.57 0.59 0.61 -1.09%

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