[POS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -71.13%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,426,908 1,002,538 672,794 355,817 1,269,511 925,025 611,761 75.96%
PBT 223,390 152,806 119,097 64,340 191,869 141,779 96,133 75.52%
Tax -65,664 -47,277 -36,402 -21,194 -40,564 -22,964 -28,920 72.83%
NP 157,726 105,529 82,695 43,146 151,305 118,815 67,213 76.68%
-
NP to SH 158,975 105,529 82,695 43,687 151,305 118,815 67,213 77.61%
-
Tax Rate 29.39% 30.94% 30.57% 32.94% 21.14% 16.20% 30.08% -
Total Cost 1,269,182 897,009 590,099 312,671 1,118,206 806,210 544,548 75.87%
-
Net Worth 1,036,559 971,418 1,015,831 988,734 942,643 911,486 896,531 10.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 42,466 - - - - 42,947 -
Div Payout % - 40.24% - - - - 63.90% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,036,559 971,418 1,015,831 988,734 942,643 911,486 896,531 10.16%
NOSH 537,077 530,830 529,078 537,355 535,592 536,168 536,845 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.05% 10.53% 12.29% 12.13% 11.92% 12.84% 10.99% -
ROE 15.34% 10.86% 8.14% 4.42% 16.05% 13.04% 7.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 265.68 188.86 127.16 66.22 237.03 172.52 113.95 75.92%
EPS 29.60 19.88 15.63 8.13 28.25 22.16 12.52 77.56%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.93 1.83 1.92 1.84 1.76 1.70 1.67 10.13%
Adjusted Per Share Value based on latest NOSH - 537,355
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 182.29 128.07 85.95 45.46 162.18 118.17 78.15 75.97%
EPS 20.31 13.48 10.56 5.58 19.33 15.18 8.59 77.57%
DPS 0.00 5.43 0.00 0.00 0.00 0.00 5.49 -
NAPS 1.3242 1.241 1.2977 1.2631 1.2042 1.1644 1.1453 10.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.77 5.48 5.40 4.70 4.24 3.48 3.11 -
P/RPS 1.80 2.90 4.25 7.10 1.79 2.02 2.73 -24.26%
P/EPS 16.11 27.57 34.55 57.81 15.01 15.70 24.84 -25.09%
EY 6.21 3.63 2.89 1.73 6.66 6.37 4.03 33.44%
DY 0.00 1.46 0.00 0.00 0.00 0.00 2.57 -
P/NAPS 2.47 2.99 2.81 2.55 2.41 2.05 1.86 20.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 19/02/14 22/11/13 16/08/13 20/05/13 21/02/13 26/11/12 -
Price 4.45 5.29 5.62 5.25 4.60 3.48 2.98 -
P/RPS 1.67 2.80 4.42 7.93 1.94 2.02 2.62 -25.95%
P/EPS 15.03 26.61 35.96 64.58 16.28 15.70 23.80 -26.41%
EY 6.65 3.76 2.78 1.55 6.14 6.37 4.20 35.88%
DY 0.00 1.51 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 2.31 2.89 2.93 2.85 2.61 2.05 1.78 18.99%

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