[POHKONG] YoY 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 789,668 785,619 604,578 542,011 544,167 462,208 390,474 12.44%
PBT 56,087 71,614 48,686 43,528 41,828 31,224 34,896 8.22%
Tax -14,144 -20,231 -14,018 -12,561 -11,534 -10,451 -9,742 6.40%
NP 41,943 51,383 34,668 30,967 30,294 20,773 25,154 8.88%
-
NP to SH 41,943 51,383 34,668 30,967 30,278 20,788 25,035 8.97%
-
Tax Rate 25.22% 28.25% 28.79% 28.86% 27.57% 33.47% 27.92% -
Total Cost 747,725 734,236 569,910 511,044 513,873 441,435 365,320 12.66%
-
Net Worth 406,248 369,316 324,308 294,845 270,421 242,464 225,010 10.33%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 6,155 5,741 5,739 5,742 5,740 7,028 6,944 -1.98%
Div Payout % 14.68% 11.17% 16.55% 18.54% 18.96% 33.81% 27.74% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 406,248 369,316 324,308 294,845 270,421 242,464 225,010 10.33%
NOSH 410,352 410,352 410,517 409,508 409,729 117,132 115,984 23.41%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 5.31% 6.54% 5.73% 5.71% 5.57% 4.49% 6.44% -
ROE 10.32% 13.91% 10.69% 10.50% 11.20% 8.57% 11.13% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 192.44 191.45 147.27 132.36 132.81 394.60 336.66 -8.89%
EPS 10.22 12.52 8.44 7.56 7.39 17.75 21.58 -11.70%
DPS 1.50 1.40 1.40 1.40 1.40 6.00 6.00 -20.61%
NAPS 0.99 0.90 0.79 0.72 0.66 2.07 1.94 -10.59%
Adjusted Per Share Value based on latest NOSH - 409,508
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 192.41 191.43 147.31 132.07 132.59 112.62 95.14 12.44%
EPS 10.22 12.52 8.45 7.55 7.38 5.07 6.10 8.97%
DPS 1.50 1.40 1.40 1.40 1.40 1.71 1.69 -1.96%
NAPS 0.9899 0.8999 0.7902 0.7184 0.6589 0.5908 0.5483 10.33%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.47 0.49 0.49 0.41 0.37 1.06 0.68 -
P/RPS 0.24 0.26 0.33 0.31 0.28 0.27 0.20 3.08%
P/EPS 4.60 3.91 5.80 5.42 5.01 5.97 3.15 6.50%
EY 21.75 25.55 17.23 18.44 19.97 16.74 31.74 -6.09%
DY 3.19 2.86 2.86 3.41 3.79 5.66 8.82 -15.57%
P/NAPS 0.47 0.54 0.62 0.57 0.56 0.51 0.35 5.03%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 27/03/08 23/03/07 -
Price 0.46 0.56 0.44 0.39 0.37 0.52 0.60 -
P/RPS 0.24 0.29 0.30 0.29 0.28 0.13 0.18 4.90%
P/EPS 4.50 4.47 5.21 5.16 5.01 2.93 2.78 8.35%
EY 22.22 22.36 19.19 19.39 19.97 34.13 35.97 -7.70%
DY 3.26 2.50 3.18 3.59 3.79 11.54 10.00 -17.02%
P/NAPS 0.46 0.62 0.56 0.54 0.56 0.25 0.31 6.79%

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