[POS] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -8.64%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,423,268 1,269,511 1,233,366 1,223,522 1,245,264 1,177,151 1,158,808 14.70%
PBT 257,360 191,869 189,038 192,266 209,616 151,503 142,882 48.09%
Tax -84,776 -40,564 -30,618 -57,840 -62,484 -50,922 -44,557 53.60%
NP 172,584 151,305 158,420 134,426 147,132 100,581 98,325 45.55%
-
NP to SH 174,748 151,305 158,420 134,426 147,132 100,581 98,325 46.77%
-
Tax Rate 32.94% 21.14% 16.20% 30.08% 29.81% 33.61% 31.18% -
Total Cost 1,250,684 1,118,206 1,074,946 1,089,096 1,098,132 1,076,570 1,060,482 11.63%
-
Net Worth 988,734 942,643 911,486 896,531 934,341 896,961 869,829 8.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 85,895 - - - -
Div Payout % - - - 63.90% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 988,734 942,643 911,486 896,531 934,341 896,961 869,829 8.92%
NOSH 537,355 535,592 536,168 536,845 536,978 537,102 536,931 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.13% 11.92% 12.84% 10.99% 11.82% 8.54% 8.49% -
ROE 17.67% 16.05% 17.38% 14.99% 15.75% 11.21% 11.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 264.87 237.03 230.03 227.91 231.90 219.17 215.82 14.64%
EPS 32.52 28.25 29.55 25.04 27.40 18.73 18.31 46.71%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.70 1.67 1.74 1.67 1.62 8.86%
Adjusted Per Share Value based on latest NOSH - 536,684
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 181.82 162.18 157.56 156.31 159.08 150.38 148.04 14.69%
EPS 22.32 19.33 20.24 17.17 18.80 12.85 12.56 46.76%
DPS 0.00 0.00 0.00 10.97 0.00 0.00 0.00 -
NAPS 1.2631 1.2042 1.1644 1.1453 1.1936 1.1459 1.1112 8.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.70 4.24 3.48 3.11 2.82 2.73 2.59 -
P/RPS 1.77 1.79 1.51 1.36 1.22 1.25 1.20 29.60%
P/EPS 14.45 15.01 11.78 12.42 10.29 14.58 14.14 1.45%
EY 6.92 6.66 8.49 8.05 9.72 6.86 7.07 -1.42%
DY 0.00 0.00 0.00 5.14 0.00 0.00 0.00 -
P/NAPS 2.55 2.41 2.05 1.86 1.62 1.63 1.60 36.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 20/05/13 21/02/13 26/11/12 16/08/12 23/05/12 20/02/12 -
Price 5.25 4.60 3.48 2.98 2.91 2.70 2.75 -
P/RPS 1.98 1.94 1.51 1.31 1.25 1.23 1.27 34.49%
P/EPS 16.14 16.28 11.78 11.90 10.62 14.42 15.02 4.91%
EY 6.19 6.14 8.49 8.40 9.42 6.94 6.66 -4.76%
DY 0.00 0.00 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 2.85 2.61 2.05 1.78 1.67 1.62 1.70 41.16%

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