[POHKONG] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 5.13%
YoY- -31.49%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 509,354 487,816 462,208 437,767 414,240 400,298 390,474 19.40%
PBT 42,447 37,946 31,224 27,191 25,173 29,874 34,896 13.96%
Tax -13,252 -12,299 -10,451 -8,255 -7,188 -8,537 -9,742 22.79%
NP 29,195 25,647 20,773 18,936 17,985 21,337 25,154 10.45%
-
NP to SH 29,115 25,582 20,788 18,907 17,985 21,297 25,035 10.59%
-
Tax Rate 31.22% 32.41% 33.47% 30.36% 28.55% 28.58% 27.92% -
Total Cost 480,159 462,169 441,435 418,831 396,255 378,961 365,320 20.00%
-
Net Worth 262,441 208,477 242,464 242,749 234,273 230,656 225,010 10.81%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 5,740 7,028 7,028 7,028 7,028 6,944 6,944 -11.93%
Div Payout % 19.72% 27.47% 33.81% 37.17% 39.08% 32.61% 27.74% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 262,441 208,477 242,464 242,749 234,273 230,656 225,010 10.81%
NOSH 410,065 341,766 117,132 117,270 117,136 117,084 115,984 132.25%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 5.73% 5.26% 4.49% 4.33% 4.34% 5.33% 6.44% -
ROE 11.09% 12.27% 8.57% 7.79% 7.68% 9.23% 11.13% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 124.21 142.73 394.60 373.30 353.64 341.89 336.66 -48.59%
EPS 7.10 7.49 17.75 16.12 15.35 18.19 21.58 -52.37%
DPS 1.40 2.06 6.00 6.00 6.00 6.00 6.00 -62.13%
NAPS 0.64 0.61 2.07 2.07 2.00 1.97 1.94 -52.28%
Adjusted Per Share Value based on latest NOSH - 117,270
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 124.11 118.86 112.62 106.67 100.93 97.54 95.14 19.40%
EPS 7.09 6.23 5.07 4.61 4.38 5.19 6.10 10.55%
DPS 1.40 1.71 1.71 1.71 1.71 1.69 1.69 -11.80%
NAPS 0.6395 0.508 0.5908 0.5915 0.5708 0.562 0.5483 10.81%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.44 0.49 1.06 1.10 0.88 0.62 0.68 -
P/RPS 0.35 0.34 0.27 0.29 0.25 0.18 0.20 45.26%
P/EPS 6.20 6.55 5.97 6.82 5.73 3.41 3.15 57.12%
EY 16.14 15.28 16.74 14.66 17.45 29.34 31.74 -36.31%
DY 3.18 4.20 5.66 5.45 6.82 9.68 8.82 -49.37%
P/NAPS 0.69 0.80 0.51 0.53 0.44 0.31 0.35 57.28%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 26/06/08 27/03/08 10/12/07 21/09/07 25/06/07 23/03/07 -
Price 0.41 0.45 0.52 1.07 0.85 0.58 0.60 -
P/RPS 0.33 0.32 0.13 0.29 0.24 0.17 0.18 49.84%
P/EPS 5.77 6.01 2.93 6.64 5.54 3.19 2.78 62.78%
EY 17.32 16.63 34.13 15.07 18.06 31.36 35.97 -38.59%
DY 3.41 4.57 11.54 5.61 7.06 10.34 10.00 -51.22%
P/NAPS 0.64 0.74 0.25 0.52 0.43 0.29 0.31 62.20%

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