[POS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 17.85%
YoY- 61.12%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,345,588 1,423,268 1,269,511 1,233,366 1,223,522 1,245,264 1,177,151 9.31%
PBT 238,194 257,360 191,869 189,038 192,266 209,616 151,503 35.17%
Tax -72,804 -84,776 -40,564 -30,618 -57,840 -62,484 -50,922 26.88%
NP 165,390 172,584 151,305 158,420 134,426 147,132 100,581 39.27%
-
NP to SH 165,390 174,748 151,305 158,420 134,426 147,132 100,581 39.27%
-
Tax Rate 30.57% 32.94% 21.14% 16.20% 30.08% 29.81% 33.61% -
Total Cost 1,180,198 1,250,684 1,118,206 1,074,946 1,089,096 1,098,132 1,076,570 6.31%
-
Net Worth 1,015,831 988,734 942,643 911,486 896,531 934,341 896,961 8.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 85,895 - - -
Div Payout % - - - - 63.90% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,015,831 988,734 942,643 911,486 896,531 934,341 896,961 8.64%
NOSH 529,078 537,355 535,592 536,168 536,845 536,978 537,102 -0.99%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.29% 12.13% 11.92% 12.84% 10.99% 11.82% 8.54% -
ROE 16.28% 17.67% 16.05% 17.38% 14.99% 15.75% 11.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 254.33 264.87 237.03 230.03 227.91 231.90 219.17 10.41%
EPS 31.26 32.52 28.25 29.55 25.04 27.40 18.73 40.65%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 1.92 1.84 1.76 1.70 1.67 1.74 1.67 9.73%
Adjusted Per Share Value based on latest NOSH - 535,290
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 171.90 181.82 162.18 157.56 156.31 159.08 150.38 9.31%
EPS 21.13 22.32 19.33 20.24 17.17 18.80 12.85 39.27%
DPS 0.00 0.00 0.00 0.00 10.97 0.00 0.00 -
NAPS 1.2977 1.2631 1.2042 1.1644 1.1453 1.1936 1.1459 8.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.40 4.70 4.24 3.48 3.11 2.82 2.73 -
P/RPS 2.12 1.77 1.79 1.51 1.36 1.22 1.25 42.17%
P/EPS 17.27 14.45 15.01 11.78 12.42 10.29 14.58 11.93%
EY 5.79 6.92 6.66 8.49 8.05 9.72 6.86 -10.68%
DY 0.00 0.00 0.00 0.00 5.14 0.00 0.00 -
P/NAPS 2.81 2.55 2.41 2.05 1.86 1.62 1.63 43.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 16/08/13 20/05/13 21/02/13 26/11/12 16/08/12 23/05/12 -
Price 5.62 5.25 4.60 3.48 2.98 2.91 2.70 -
P/RPS 2.21 1.98 1.94 1.51 1.31 1.25 1.23 47.74%
P/EPS 17.98 16.14 16.28 11.78 11.90 10.62 14.42 15.83%
EY 5.56 6.19 6.14 8.49 8.40 9.42 6.94 -13.72%
DY 0.00 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 2.93 2.85 2.61 2.05 1.78 1.67 1.62 48.39%

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