[POS] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -5.36%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,475,188 1,426,908 1,336,717 1,345,588 1,423,268 1,269,511 1,233,366 12.71%
PBT 153,408 223,390 203,741 238,194 257,360 191,869 189,038 -13.03%
Tax -44,976 -65,664 -63,036 -72,804 -84,776 -40,564 -30,618 29.31%
NP 108,432 157,726 140,705 165,390 172,584 151,305 158,420 -22.38%
-
NP to SH 108,432 158,975 140,705 165,390 174,748 151,305 158,420 -22.38%
-
Tax Rate 29.32% 29.39% 30.94% 30.57% 32.94% 21.14% 16.20% -
Total Cost 1,366,756 1,269,182 1,196,012 1,180,198 1,250,684 1,118,206 1,074,946 17.41%
-
Net Worth 1,062,848 1,036,559 971,418 1,015,831 988,734 942,643 911,486 10.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 56,621 - - - - -
Div Payout % - - 40.24% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,062,848 1,036,559 971,418 1,015,831 988,734 942,643 911,486 10.81%
NOSH 536,792 537,077 530,829 529,078 537,355 535,592 536,168 0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.35% 11.05% 10.53% 12.29% 12.13% 11.92% 12.84% -
ROE 10.20% 15.34% 14.48% 16.28% 17.67% 16.05% 17.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 274.82 265.68 251.82 254.33 264.87 237.03 230.03 12.62%
EPS 20.20 29.60 26.51 31.26 32.52 28.25 29.55 -22.45%
DPS 0.00 0.00 10.67 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.93 1.83 1.92 1.84 1.76 1.70 10.73%
Adjusted Per Share Value based on latest NOSH - 527,320
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 188.46 182.29 170.77 171.90 181.82 162.18 157.56 12.71%
EPS 13.85 20.31 17.98 21.13 22.32 19.33 20.24 -22.40%
DPS 0.00 0.00 7.23 0.00 0.00 0.00 0.00 -
NAPS 1.3578 1.3242 1.241 1.2977 1.2631 1.2042 1.1644 10.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.35 4.77 5.48 5.40 4.70 4.24 3.48 -
P/RPS 1.95 1.80 2.18 2.12 1.77 1.79 1.51 18.64%
P/EPS 26.49 16.11 20.67 17.27 14.45 15.01 11.78 71.89%
EY 3.78 6.21 4.84 5.79 6.92 6.66 8.49 -41.77%
DY 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.47 2.99 2.81 2.55 2.41 2.05 20.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 19/02/14 22/11/13 16/08/13 20/05/13 21/02/13 -
Price 5.17 4.45 5.29 5.62 5.25 4.60 3.48 -
P/RPS 1.88 1.67 2.10 2.21 1.98 1.94 1.51 15.77%
P/EPS 25.59 15.03 19.96 17.98 16.14 16.28 11.78 67.97%
EY 3.91 6.65 5.01 5.56 6.19 6.14 8.49 -40.44%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.31 2.89 2.93 2.85 2.61 2.05 17.52%

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