[POS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 82.73%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 355,817 1,269,511 925,025 611,761 311,316 1,177,151 869,106 -44.89%
PBT 64,340 191,869 141,779 96,133 52,404 151,503 107,162 -28.85%
Tax -21,194 -40,564 -22,964 -28,920 -15,621 -50,922 -33,418 -26.20%
NP 43,146 151,305 118,815 67,213 36,783 100,581 73,744 -30.06%
-
NP to SH 43,687 151,305 118,815 67,213 36,783 100,581 73,744 -29.48%
-
Tax Rate 32.94% 21.14% 16.20% 30.08% 29.81% 33.61% 31.18% -
Total Cost 312,671 1,118,206 806,210 544,548 274,533 1,076,570 795,362 -46.36%
-
Net Worth 988,734 942,643 911,486 896,531 934,341 896,961 869,829 8.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 42,947 - - - -
Div Payout % - - - 63.90% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 988,734 942,643 911,486 896,531 934,341 896,961 869,829 8.92%
NOSH 537,355 535,592 536,168 536,845 536,978 537,102 536,931 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.13% 11.92% 12.84% 10.99% 11.82% 8.54% 8.49% -
ROE 4.42% 16.05% 13.04% 7.50% 3.94% 11.21% 8.48% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.22 237.03 172.52 113.95 57.98 219.17 161.87 -44.92%
EPS 8.13 28.25 22.16 12.52 6.85 18.73 13.73 -29.50%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.70 1.67 1.74 1.67 1.62 8.86%
Adjusted Per Share Value based on latest NOSH - 536,684
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.46 162.18 118.17 78.15 39.77 150.38 111.03 -44.89%
EPS 5.58 19.33 15.18 8.59 4.70 12.85 9.42 -29.49%
DPS 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
NAPS 1.2631 1.2042 1.1644 1.1453 1.1936 1.1459 1.1112 8.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.70 4.24 3.48 3.11 2.82 2.73 2.59 -
P/RPS 7.10 1.79 2.02 2.73 4.86 1.25 1.60 170.28%
P/EPS 57.81 15.01 15.70 24.84 41.17 14.58 18.86 111.15%
EY 1.73 6.66 6.37 4.03 2.43 6.86 5.30 -52.62%
DY 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
P/NAPS 2.55 2.41 2.05 1.86 1.62 1.63 1.60 36.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 20/05/13 21/02/13 26/11/12 16/08/12 23/05/12 20/02/12 -
Price 5.25 4.60 3.48 2.98 2.91 2.70 2.75 -
P/RPS 7.93 1.94 2.02 2.62 5.02 1.23 1.70 179.44%
P/EPS 64.58 16.28 15.70 23.80 42.48 14.42 20.02 118.47%
EY 1.55 6.14 6.37 4.20 2.35 6.94 4.99 -54.16%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 2.85 2.61 2.05 1.78 1.67 1.62 1.70 41.16%

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