[POS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.68%
YoY- 310.21%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 737,642 460,201 231,079 902,561 677,980 458,197 230,926 116.74%
PBT 89,031 44,096 9,418 109,265 80,862 53,439 31,143 101.29%
Tax -28,004 -14,370 -7,793 -32,553 -20,629 -14,967 -8,556 120.28%
NP 61,027 29,726 1,625 76,712 60,233 38,472 22,587 93.87%
-
NP to SH 61,027 29,726 1,625 75,416 60,486 38,857 22,842 92.42%
-
Tax Rate 31.45% 32.59% 82.75% 29.79% 25.51% 28.01% 27.47% -
Total Cost 676,615 430,475 229,454 825,849 617,747 419,725 208,339 119.14%
-
Net Worth 821,930 788,758 817,916 800,291 784,276 762,112 790,064 2.66%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 67,071 - 698 - - - -
Div Payout % - 225.63% - 0.93% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 821,930 788,758 817,916 800,291 784,276 762,112 790,064 2.66%
NOSH 537,209 536,570 541,666 537,108 537,175 536,698 537,458 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.27% 6.46% 0.70% 8.50% 8.88% 8.40% 9.78% -
ROE 7.42% 3.77% 0.20% 9.42% 7.71% 5.10% 2.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 137.31 85.77 42.66 168.04 126.21 85.37 42.97 116.79%
EPS 11.36 5.54 0.30 14.04 11.26 7.24 4.25 92.48%
DPS 0.00 12.50 0.00 0.13 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.51 1.49 1.46 1.42 1.47 2.70%
Adjusted Per Share Value based on latest NOSH - 536,906
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.23 58.79 29.52 115.30 86.61 58.53 29.50 116.73%
EPS 7.80 3.80 0.21 9.63 7.73 4.96 2.92 92.40%
DPS 0.00 8.57 0.00 0.09 0.00 0.00 0.00 -
NAPS 1.05 1.0076 1.0449 1.0224 1.0019 0.9736 1.0093 2.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.30 3.01 2.24 2.22 2.28 2.20 2.12 -
P/RPS 2.40 3.51 5.25 1.32 1.81 2.58 4.93 -38.08%
P/EPS 29.05 54.33 746.67 15.81 20.25 30.39 49.88 -30.23%
EY 3.44 1.84 0.13 6.32 4.94 3.29 2.00 43.50%
DY 0.00 4.15 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 2.16 2.05 1.48 1.49 1.56 1.55 1.44 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 25/02/10 30/11/09 17/08/09 21/05/09 -
Price 3.07 3.16 2.67 2.09 2.36 2.25 2.22 -
P/RPS 2.24 3.68 6.26 1.24 1.87 2.64 5.17 -42.71%
P/EPS 27.02 57.04 890.00 14.88 20.96 31.08 52.24 -35.53%
EY 3.70 1.75 0.11 6.72 4.77 3.22 1.91 55.33%
DY 0.00 3.96 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 2.01 2.15 1.77 1.40 1.62 1.58 1.51 20.98%

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