[POHKONG] YoY Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
11-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -28.06%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 866,118 679,870 593,198 592,448 522,822 426,886 390,186 14.20%
PBT 87,080 58,824 50,082 40,300 41,538 29,436 30,278 19.24%
Tax -26,772 -18,006 -15,374 -10,474 -13,910 -7,384 -7,110 24.71%
NP 60,308 40,818 34,708 29,826 27,628 22,052 23,168 17.27%
-
NP to SH 60,308 40,818 34,708 29,826 27,500 21,894 23,052 17.37%
-
Tax Rate 30.74% 30.61% 30.70% 25.99% 33.49% 25.08% 23.48% -
Total Cost 805,810 639,052 558,490 562,622 495,194 404,834 367,018 13.99%
-
Net Worth 369,316 324,408 295,387 271,145 242,647 225,208 191,715 11.54%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 369,316 324,408 295,387 271,145 242,647 225,208 191,715 11.54%
NOSH 410,352 410,643 410,260 410,826 117,220 116,086 115,490 23.51%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 6.96% 6.00% 5.85% 5.03% 5.28% 5.17% 5.94% -
ROE 16.33% 12.58% 11.75% 11.00% 11.33% 9.72% 12.02% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 211.07 165.56 144.59 144.21 446.01 367.73 337.85 -7.53%
EPS 14.70 9.94 8.46 7.26 23.46 18.86 19.96 -4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.79 0.72 0.66 2.07 1.94 1.66 -9.69%
Adjusted Per Share Value based on latest NOSH - 409,729
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 211.04 165.66 144.54 144.36 127.39 104.02 95.07 14.20%
EPS 14.69 9.95 8.46 7.27 6.70 5.33 5.62 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8999 0.7905 0.7197 0.6607 0.5912 0.5487 0.4671 11.54%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.49 0.49 0.41 0.37 1.06 0.68 0.67 -
P/RPS 0.23 0.30 0.28 0.26 0.24 0.18 0.20 2.35%
P/EPS 3.33 4.93 4.85 5.10 4.52 3.61 3.36 -0.14%
EY 29.99 20.29 20.63 19.62 22.13 27.74 29.79 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.57 0.56 0.51 0.35 0.40 5.12%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 27/03/12 29/03/11 29/03/10 11/03/09 27/03/08 23/03/07 22/03/06 -
Price 0.56 0.44 0.39 0.37 0.52 0.60 0.63 -
P/RPS 0.27 0.27 0.27 0.26 0.12 0.16 0.19 6.02%
P/EPS 3.81 4.43 4.61 5.10 2.22 3.18 3.16 3.16%
EY 26.24 22.59 21.69 19.62 45.12 31.43 31.68 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.54 0.56 0.25 0.31 0.38 8.49%

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