[POS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -63.43%
YoY- 70.5%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,269,511 925,025 611,761 311,316 1,177,151 869,106 579,477 68.60%
PBT 191,869 141,779 96,133 52,404 151,503 107,162 79,854 79.29%
Tax -40,564 -22,964 -28,920 -15,621 -50,922 -33,418 -31,178 19.15%
NP 151,305 118,815 67,213 36,783 100,581 73,744 48,676 112.84%
-
NP to SH 151,305 118,815 67,213 36,783 100,581 73,744 48,676 112.84%
-
Tax Rate 21.14% 16.20% 30.08% 29.81% 33.61% 31.18% 39.04% -
Total Cost 1,118,206 806,210 544,548 274,533 1,076,570 795,362 530,801 64.25%
-
Net Worth 942,643 911,486 896,531 934,341 896,961 869,829 843,048 7.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 42,947 - - - 42,957 -
Div Payout % - - 63.90% - - - 88.25% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 942,643 911,486 896,531 934,341 896,961 869,829 843,048 7.72%
NOSH 535,592 536,168 536,845 536,978 537,102 536,931 536,973 -0.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.92% 12.84% 10.99% 11.82% 8.54% 8.49% 8.40% -
ROE 16.05% 13.04% 7.50% 3.94% 11.21% 8.48% 5.77% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 237.03 172.52 113.95 57.98 219.17 161.87 107.92 68.88%
EPS 28.25 22.16 12.52 6.85 18.73 13.73 9.06 113.28%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.76 1.70 1.67 1.74 1.67 1.62 1.57 7.90%
Adjusted Per Share Value based on latest NOSH - 536,978
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 162.18 118.17 78.15 39.77 150.38 111.03 74.03 68.59%
EPS 19.33 15.18 8.59 4.70 12.85 9.42 6.22 112.81%
DPS 0.00 0.00 5.49 0.00 0.00 0.00 5.49 -
NAPS 1.2042 1.1644 1.1453 1.1936 1.1459 1.1112 1.077 7.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.24 3.48 3.11 2.82 2.73 2.59 2.55 -
P/RPS 1.79 2.02 2.73 4.86 1.25 1.60 2.36 -16.81%
P/EPS 15.01 15.70 24.84 41.17 14.58 18.86 28.13 -34.18%
EY 6.66 6.37 4.03 2.43 6.86 5.30 3.55 52.05%
DY 0.00 0.00 2.57 0.00 0.00 0.00 3.14 -
P/NAPS 2.41 2.05 1.86 1.62 1.63 1.60 1.62 30.28%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 21/02/13 26/11/12 16/08/12 23/05/12 20/02/12 23/11/11 -
Price 4.60 3.48 2.98 2.91 2.70 2.75 2.51 -
P/RPS 1.94 2.02 2.62 5.02 1.23 1.70 2.33 -11.48%
P/EPS 16.28 15.70 23.80 42.48 14.42 20.02 27.69 -29.79%
EY 6.14 6.37 4.20 2.35 6.94 4.99 3.61 42.44%
DY 0.00 0.00 2.68 0.00 0.00 0.00 3.19 -
P/NAPS 2.61 2.05 1.78 1.67 1.62 1.70 1.60 38.53%

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