[POS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 163.67%
YoY- -41.27%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 902,561 677,980 458,197 230,926 921,666 698,785 467,536 54.85%
PBT 109,265 80,862 53,439 31,143 -519 108,031 74,807 28.64%
Tax -32,553 -20,629 -14,967 -8,556 -32,783 -26,648 -19,291 41.60%
NP 76,712 60,233 38,472 22,587 -33,302 81,383 55,516 23.98%
-
NP to SH 75,416 60,486 38,857 22,842 -35,876 77,320 51,596 28.70%
-
Tax Rate 29.79% 25.51% 28.01% 27.47% - 24.67% 25.79% -
Total Cost 825,849 617,747 419,725 208,339 954,968 617,402 412,020 58.77%
-
Net Worth 800,291 784,276 762,112 790,064 762,633 875,219 853,669 -4.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 698 - - - - - - -
Div Payout % 0.93% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 800,291 784,276 762,112 790,064 762,633 875,219 853,669 -4.20%
NOSH 537,108 537,175 536,698 537,458 537,065 536,944 536,899 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.50% 8.88% 8.40% 9.78% -3.61% 11.65% 11.87% -
ROE 9.42% 7.71% 5.10% 2.89% -4.70% 8.83% 6.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.04 126.21 85.37 42.97 171.61 130.14 87.08 54.81%
EPS 14.04 11.26 7.24 4.25 -6.68 14.40 9.61 28.66%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.42 1.47 1.42 1.63 1.59 -4.22%
Adjusted Per Share Value based on latest NOSH - 537,458
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.30 86.61 58.53 29.50 117.74 89.27 59.73 54.84%
EPS 9.63 7.73 4.96 2.92 -4.58 9.88 6.59 28.68%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0224 1.0019 0.9736 1.0093 0.9743 1.1181 1.0906 -4.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.22 2.28 2.20 2.12 2.02 1.80 2.27 -
P/RPS 1.32 1.81 2.58 4.93 1.18 1.38 2.61 -36.44%
P/EPS 15.81 20.25 30.39 49.88 -30.24 12.50 23.62 -23.42%
EY 6.32 4.94 3.29 2.00 -3.31 8.00 4.23 30.59%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.56 1.55 1.44 1.42 1.10 1.43 2.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 17/08/09 21/05/09 25/02/09 18/11/08 21/08/08 -
Price 2.09 2.36 2.25 2.22 2.14 1.87 1.75 -
P/RPS 1.24 1.87 2.64 5.17 1.25 1.44 2.01 -27.46%
P/EPS 14.88 20.96 31.08 52.24 -32.04 12.99 18.21 -12.56%
EY 6.72 4.77 3.22 1.91 -3.12 7.70 5.49 14.38%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.62 1.58 1.51 1.51 1.15 1.10 17.39%

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