[POS] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 12.98%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,464,681 1,480,926 1,475,188 1,426,908 1,336,717 1,345,588 1,423,268 1.92%
PBT 204,669 175,910 153,408 223,390 203,741 238,194 257,360 -14.12%
Tax -61,804 -53,708 -44,976 -65,664 -63,036 -72,804 -84,776 -18.95%
NP 142,865 122,202 108,432 157,726 140,705 165,390 172,584 -11.80%
-
NP to SH 142,865 122,202 108,432 158,975 140,705 165,390 174,748 -12.53%
-
Tax Rate 30.20% 30.53% 29.32% 29.39% 30.94% 30.57% 32.94% -
Total Cost 1,321,816 1,358,724 1,366,756 1,269,182 1,196,012 1,180,198 1,250,684 3.74%
-
Net Worth 1,101,029 1,095,307 1,062,848 1,036,559 971,418 1,015,831 988,734 7.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 56,621 - - -
Div Payout % - - - - 40.24% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,101,029 1,095,307 1,062,848 1,036,559 971,418 1,015,831 988,734 7.41%
NOSH 537,087 536,915 536,792 537,077 530,829 529,078 537,355 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.75% 8.25% 7.35% 11.05% 10.53% 12.29% 12.13% -
ROE 12.98% 11.16% 10.20% 15.34% 14.48% 16.28% 17.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 272.71 275.82 274.82 265.68 251.82 254.33 264.87 1.95%
EPS 26.60 22.76 20.20 29.60 26.51 31.26 32.52 -12.50%
DPS 0.00 0.00 0.00 0.00 10.67 0.00 0.00 -
NAPS 2.05 2.04 1.98 1.93 1.83 1.92 1.84 7.44%
Adjusted Per Share Value based on latest NOSH - 536,995
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 187.11 189.19 188.46 182.29 170.77 171.90 181.82 1.92%
EPS 18.25 15.61 13.85 20.31 17.98 21.13 22.32 -12.52%
DPS 0.00 0.00 0.00 0.00 7.23 0.00 0.00 -
NAPS 1.4066 1.3993 1.3578 1.3242 1.241 1.2977 1.2631 7.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.64 4.72 5.35 4.77 5.48 5.40 4.70 -
P/RPS 1.70 1.71 1.95 1.80 2.18 2.12 1.77 -2.64%
P/EPS 17.44 20.74 26.49 16.11 20.67 17.27 14.45 13.31%
EY 5.73 4.82 3.78 6.21 4.84 5.79 6.92 -11.79%
DY 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 2.26 2.31 2.70 2.47 2.99 2.81 2.55 -7.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 20/11/14 21/08/14 22/05/14 19/02/14 22/11/13 16/08/13 -
Price 4.59 4.98 5.17 4.45 5.29 5.62 5.25 -
P/RPS 1.68 1.81 1.88 1.67 2.10 2.21 1.98 -10.34%
P/EPS 17.26 21.88 25.59 15.03 19.96 17.98 16.14 4.56%
EY 5.80 4.57 3.91 6.65 5.01 5.56 6.19 -4.23%
DY 0.00 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 2.24 2.44 2.61 2.31 2.89 2.93 2.85 -14.79%

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