[POHKONG] YoY Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock

[POHKONG] POH KONG HOLDINGS BHD

Announcement Date

28-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jul-2016

Quarter

31-Jul-2016 [#4]

Profit Trend

QoQ- 34.71%

YoY- -23.82%

Quarter Report

POHKONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Cumulative Result
Revenue	1,000,514	1,003,522	876,996	776,533	805,714	798,397	975,784	0.41%
YoY %	-0.30%	14.43%	12.94%	-3.62%	0.92%	-18.18%	-	-
Horiz. %	102.53%	102.84%	89.88%	79.58%	82.57%	81.82%	100.00%	-
PBT	37,051	26,886	37,524	17,513	26,131	21,867	40,575	-1.50%
YoY %	37.81%	-28.35%	114.26%	-32.98%	19.50%	-46.11%	-	-
Horiz. %	91.31%	66.26%	92.48%	43.16%	64.40%	53.89%	100.00%	-
Tax	-11,176	-3,484	-7,957	-6,479	-11,647	-8,557	-6,606	9.15%
YoY %	-220.78%	56.21%	-22.81%	44.37%	-36.11%	-29.53%	-	-
Horiz. %	169.18%	52.74%	120.45%	98.08%	176.31%	129.53%	100.00%	-
NP	25,875	23,402	29,567	11,034	14,484	13,310	33,969	-4.43%
YoY %	10.57%	-20.85%	167.96%	-23.82%	8.82%	-60.82%	-	-
Horiz. %	76.17%	68.89%	87.04%	32.48%	42.64%	39.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,875	23,402	29,567	11,034	14,484	13,310	33,969	-4.43%
YoY %	10.57%	-20.85%	167.96%	-23.82%	8.82%	-60.82%	-	-
Horiz. %	76.17%	68.89%	87.04%	32.48%	42.64%	39.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.16%	12.96%	21.21%	37.00%	44.57%	39.13%	16.28%	-
YoY %	132.72%	-38.90%	-42.68%	-16.98%	13.90%	140.36%	-	-
Horiz. %	185.26%	79.61%	130.28%	227.27%	273.77%	240.36%	100.00%	-
Total Cost	974,639	980,120	847,429	765,499	791,230	785,087	941,815	0.57%
YoY %	-0.56%	15.66%	10.70%	-3.25%	0.78%	-16.64%	-	-
Horiz. %	103.49%	104.07%	89.98%	81.28%	84.01%	83.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,768	525,250	508,836	467,611	459,973	447,722	443,365	3.52%
YoY %	3.91%	3.23%	8.82%	1.66%	2.74%	0.98%	-	-
Horiz. %	123.10%	118.47%	114.77%	105.47%	103.75%	100.98%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	4,924	4,103	4,103	41	41	41	5,747	-2.54%
YoY %	20.01%	0.00%	9,907.32%	0.00%	0.00%	-99.29%	-	-
Horiz. %	85.68%	71.39%	71.39%	0.71%	0.71%	0.71%	100.00%	-
Div Payout %	19.03%	17.53%	13.88%	0.37%	0.28%	0.31%	16.92%	-
YoY %	8.56%	26.30%	3,651.35%	32.14%	-9.68%	-98.17%	-	-
Horiz. %	112.47%	103.61%	82.03%	2.19%	1.65%	1.83%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	545,768	525,250	508,836	467,611	459,973	447,722	443,365	3.52%
YoY %	3.91%	3.23%	8.82%	1.66%	2.74%	0.98%	-	-
Horiz. %	123.10%	118.47%	114.77%	105.47%	103.75%	100.98%	100.00%	-
NOSH	410,352	410,352	410,352	410,185	410,690	410,754	410,523	-0.00%
YoY %	0.00%	0.00%	0.04%	-0.12%	-0.02%	0.06%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.92%	100.04%	100.06%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	2.59%	2.33%	3.37%	1.42%	1.80%	1.67%	3.48%	-
YoY %	11.16%	-30.86%	137.32%	-21.11%	7.78%	-52.01%	-	-
Horiz. %	74.43%	66.95%	96.84%	40.80%	51.72%	47.99%	100.00%	-
ROE	4.74%	4.46%	5.81%	2.36%	3.15%	2.97%	7.66%	-
YoY %	6.28%	-23.24%	146.19%	-25.08%	6.06%	-61.23%	-	-
Horiz. %	61.88%	58.22%	75.85%	30.81%	41.12%	38.77%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	243.82	244.55	213.72	189.31	196.19	194.37	237.69	0.42%
YoY %	-0.30%	14.43%	12.89%	-3.51%	0.94%	-18.23%	-	-
Horiz. %	102.58%	102.89%	89.92%	79.65%	82.54%	81.77%	100.00%	-
EPS	6.31	5.70	7.21	2.69	3.53	3.24	8.28	-4.42%
YoY %	10.70%	-20.94%	168.03%	-23.80%	8.95%	-60.87%	-	-
Horiz. %	76.21%	68.84%	87.08%	32.49%	42.63%	39.13%	100.00%	-
DPS	1.20	1.00	1.00	0.01	0.01	0.01	1.40	-2.53%
YoY %	20.00%	0.00%	9,900.00%	0.00%	0.00%	-99.29%	-	-
Horiz. %	85.71%	71.43%	71.43%	0.71%	0.71%	0.71%	100.00%	-
NAPS	1.33	1.28	1.24	1.14	1.12	1.09	1.08	3.52%
YoY %	3.91%	3.23%	8.77%	1.79%	2.75%	0.93%	-	-
Horiz. %	123.15%	118.52%	114.81%	105.56%	103.70%	100.93%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 410,352
RPS	243.79	244.52	213.69	189.21	196.32	194.54	237.76	0.41%
YoY %	-0.30%	14.43%	12.94%	-3.62%	0.91%	-18.18%	-	-
Horiz. %	102.54%	102.84%	89.88%	79.58%	82.57%	81.82%	100.00%	-
EPS	6.30	5.70	7.20	2.69	3.53	3.24	8.28	-4.45%
YoY %	10.53%	-20.83%	167.66%	-23.80%	8.95%	-60.87%	-	-
Horiz. %	76.09%	68.84%	86.96%	32.49%	42.63%	39.13%	100.00%	-
DPS	1.20	1.00	1.00	0.01	0.01	0.01	1.40	-2.53%
YoY %	20.00%	0.00%	9,900.00%	0.00%	0.00%	-99.29%	-	-
Horiz. %	85.71%	71.43%	71.43%	0.71%	0.71%	0.71%	100.00%	-
NAPS	1.3298	1.2798	1.2398	1.1394	1.1208	1.0909	1.0803	3.52%
YoY %	3.91%	3.23%	8.81%	1.66%	2.74%	0.98%	-	-
Horiz. %	123.10%	118.47%	114.76%	105.47%	103.75%	100.98%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.505	0.51	0.50	0.50	0.47	0.48	0.47	-
P/RPS	0.21	0.21	0.23	0.26	0.24	0.25	0.20	0.81%
YoY %	0.00%	-8.70%	-11.54%	8.33%	-4.00%	25.00%	-	-
Horiz. %	105.00%	105.00%	115.00%	130.00%	120.00%	125.00%	100.00%	-
P/EPS	8.01	8.94	6.94	18.59	13.33	14.81	5.68	5.89%
YoY %	-10.40%	28.82%	-62.67%	39.46%	-9.99%	160.74%	-	-
Horiz. %	141.02%	157.39%	122.18%	327.29%	234.68%	260.74%	100.00%	-
EY	12.49	11.18	14.41	5.38	7.50	6.75	17.61	-5.56%
YoY %	11.72%	-22.41%	167.84%	-28.27%	11.11%	-61.67%	-	-
Horiz. %	70.93%	63.49%	81.83%	30.55%	42.59%	38.33%	100.00%	-
DY	2.38	1.96	2.00	0.02	0.02	0.02	2.98	-3.67%
YoY %	21.43%	-2.00%	9,900.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	79.87%	65.77%	67.11%	0.67%	0.67%	0.67%	100.00%	-
P/NAPS	0.38	0.40	0.40	0.44	0.42	0.44	0.44	-2.41%
YoY %	-5.00%	0.00%	-9.09%	4.76%	-4.55%	0.00%	-	-
Horiz. %	86.36%	90.91%	90.91%	100.00%	95.45%	100.00%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	26/09/18	21/09/17	28/09/16	28/09/15	22/09/14	24/09/13	-
Price	0.515	0.495	0.63	0.48	0.44	0.47	0.46	-
P/RPS	0.21	0.20	0.29	0.25	0.22	0.24	0.19	1.68%
YoY %	5.00%	-31.03%	16.00%	13.64%	-8.33%	26.32%	-	-
Horiz. %	110.53%	105.26%	152.63%	131.58%	115.79%	126.32%	100.00%	-
P/EPS	8.17	8.68	8.74	17.84	12.48	14.50	5.56	6.62%
YoY %	-5.88%	-0.69%	-51.01%	42.95%	-13.93%	160.79%	-	-
Horiz. %	146.94%	156.12%	157.19%	320.86%	224.46%	260.79%	100.00%	-
EY	12.24	11.52	11.44	5.60	8.02	6.89	17.99	-6.21%
YoY %	6.25%	0.70%	104.29%	-30.17%	16.40%	-61.70%	-	-
Horiz. %	68.04%	64.04%	63.59%	31.13%	44.58%	38.30%	100.00%	-
DY	2.33	2.02	1.59	0.02	0.02	0.02	3.04	-4.33%
YoY %	15.35%	27.04%	7,850.00%	0.00%	0.00%	-99.34%	-	-
Horiz. %	76.64%	66.45%	52.30%	0.66%	0.66%	0.66%	100.00%	-
P/NAPS	0.39	0.39	0.51	0.42	0.39	0.43	0.43	-1.61%
YoY %	0.00%	-23.53%	21.43%	7.69%	-9.30%	0.00%	-	-
Horiz. %	90.70%	90.70%	118.60%	97.67%	90.70%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos