[POS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -82.95%
YoY- -37.95%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,494,045 1,098,511 740,463 368,797 1,426,908 1,002,538 672,794 70.29%
PBT 181,311 153,502 87,955 38,352 223,390 152,806 119,097 32.37%
Tax -54,261 -46,353 -26,854 -11,244 -65,664 -47,277 -36,402 30.52%
NP 127,050 107,149 61,101 27,108 157,726 105,529 82,695 33.18%
-
NP to SH 127,050 107,149 61,101 27,108 158,975 105,529 82,695 33.18%
-
Tax Rate 29.93% 30.20% 30.53% 29.32% 29.39% 30.94% 30.57% -
Total Cost 1,366,995 991,362 679,362 341,689 1,269,182 897,009 590,099 75.16%
-
Net Worth 1,122,292 1,101,029 1,095,307 1,062,848 1,036,559 971,418 1,015,831 6.87%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 42,466 - -
Div Payout % - - - - - 40.24% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,122,292 1,101,029 1,095,307 1,062,848 1,036,559 971,418 1,015,831 6.87%
NOSH 536,982 537,087 536,915 536,792 537,077 530,830 529,078 0.99%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.50% 9.75% 8.25% 7.35% 11.05% 10.53% 12.29% -
ROE 11.32% 9.73% 5.58% 2.55% 15.34% 10.86% 8.14% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 278.23 204.53 137.91 68.70 265.68 188.86 127.16 68.62%
EPS 23.66 19.95 11.38 5.05 29.60 19.88 15.63 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.09 2.05 2.04 1.98 1.93 1.83 1.92 5.82%
Adjusted Per Share Value based on latest NOSH - 536,792
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 190.86 140.34 94.59 47.11 182.29 128.07 85.95 70.29%
EPS 16.23 13.69 7.81 3.46 20.31 13.48 10.56 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 5.43 0.00 -
NAPS 1.4337 1.4066 1.3993 1.3578 1.3242 1.241 1.2977 6.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.29 4.64 4.72 5.35 4.77 5.48 5.40 -
P/RPS 1.90 2.27 3.42 7.79 1.80 2.90 4.25 -41.56%
P/EPS 22.36 23.26 41.48 105.94 16.11 27.57 34.55 -25.20%
EY 4.47 4.30 2.41 0.94 6.21 3.63 2.89 33.77%
DY 0.00 0.00 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 2.53 2.26 2.31 2.70 2.47 2.99 2.81 -6.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 17/02/15 20/11/14 21/08/14 22/05/14 19/02/14 22/11/13 -
Price 4.94 4.59 4.98 5.17 4.45 5.29 5.62 -
P/RPS 1.78 2.24 3.61 7.53 1.67 2.80 4.42 -45.49%
P/EPS 20.88 23.01 43.76 102.38 15.03 26.61 35.96 -30.42%
EY 4.79 4.35 2.29 0.98 6.65 3.76 2.78 43.77%
DY 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 2.36 2.24 2.44 2.61 2.31 2.89 2.93 -13.44%

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