[POHKONG] YoY Quarter Result on 31-Jul-2009 [#4]

Stock
[POHKONG] POH KONG HOLDINGS BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 104.81%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
POHKONG's Result
POHKONG's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 204,720 183,115 131,906 124,112 123,707 102,169 88,227 15.04%
PBT 12,004 15,352 9,609 11,689 8,862 4,361 9,062 4.79%
Tax -2,460 -3,172 -1,820 -2,542 -2,596 -1,643 -2,992 -3.20%
NP 9,544 12,180 7,789 9,147 6,266 2,718 6,070 7.82%
-
NP to SH 9,544 12,180 7,789 9,147 6,274 2,741 6,053 7.87%
-
Tax Rate 20.49% 20.66% 18.94% 21.75% 29.29% 37.67% 33.02% -
Total Cost 195,176 170,935 124,117 114,965 117,441 99,451 82,157 15.49%
-
Net Worth 389,834 344,484 307,460 283,023 262,441 234,273 206,010 11.20%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 6,155 5,741 5,739 5,742 5,740 7,028 6,944 -1.98%
Div Payout % 64.49% 47.14% 73.68% 62.78% 91.50% 256.41% 114.72% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 389,834 344,484 307,460 283,023 262,441 234,273 206,010 11.20%
NOSH 410,352 410,101 409,947 410,179 410,065 117,136 115,736 23.46%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 4.66% 6.65% 5.90% 7.37% 5.07% 2.66% 6.88% -
ROE 2.45% 3.54% 2.53% 3.23% 2.39% 1.17% 2.94% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 49.89 44.65 32.18 30.26 30.17 87.22 76.23 -6.81%
EPS 2.33 2.97 1.90 2.23 1.53 2.34 5.23 -12.59%
DPS 1.50 1.40 1.40 1.40 1.40 6.00 6.00 -20.61%
NAPS 0.95 0.84 0.75 0.69 0.64 2.00 1.78 -9.92%
Adjusted Per Share Value based on latest NOSH - 410,179
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 49.88 44.62 32.14 30.24 30.14 24.89 21.50 15.04%
EPS 2.33 2.97 1.90 2.23 1.53 0.67 1.47 7.97%
DPS 1.50 1.40 1.40 1.40 1.40 1.71 1.69 -1.96%
NAPS 0.9499 0.8394 0.7492 0.6896 0.6395 0.5708 0.502 11.20%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.48 0.44 0.40 0.40 0.44 0.88 0.61 -
P/RPS 0.96 0.99 1.24 1.32 1.46 1.01 0.80 3.08%
P/EPS 20.64 14.81 21.05 17.94 28.76 37.61 11.66 9.97%
EY 4.85 6.75 4.75 5.58 3.48 2.66 8.57 -9.04%
DY 3.13 3.18 3.50 3.50 3.18 6.82 9.84 -17.36%
P/NAPS 0.51 0.52 0.53 0.58 0.69 0.44 0.34 6.98%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 30/09/11 28/09/10 29/09/09 25/09/08 21/09/07 15/09/06 -
Price 0.52 0.40 0.41 0.41 0.41 0.85 0.60 -
P/RPS 1.04 0.90 1.27 1.36 1.36 0.97 0.79 4.68%
P/EPS 22.36 13.47 21.58 18.39 26.80 36.32 11.47 11.75%
EY 4.47 7.43 4.63 5.44 3.73 2.75 8.72 -10.53%
DY 2.88 3.50 3.41 3.41 3.41 7.06 10.00 -18.72%
P/NAPS 0.55 0.48 0.55 0.59 0.64 0.43 0.34 8.33%

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