[POS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 27.35%
YoY- 50.43%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,002,538 672,794 355,817 1,269,511 925,025 611,761 311,316 117.60%
PBT 152,806 119,097 64,340 191,869 141,779 96,133 52,404 103.70%
Tax -47,277 -36,402 -21,194 -40,564 -22,964 -28,920 -15,621 108.81%
NP 105,529 82,695 43,146 151,305 118,815 67,213 36,783 101.51%
-
NP to SH 105,529 82,695 43,687 151,305 118,815 67,213 36,783 101.51%
-
Tax Rate 30.94% 30.57% 32.94% 21.14% 16.20% 30.08% 29.81% -
Total Cost 897,009 590,099 312,671 1,118,206 806,210 544,548 274,533 119.71%
-
Net Worth 971,418 1,015,831 988,734 942,643 911,486 896,531 934,341 2.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 42,466 - - - - 42,947 - -
Div Payout % 40.24% - - - - 63.90% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 971,418 1,015,831 988,734 942,643 911,486 896,531 934,341 2.62%
NOSH 530,830 529,078 537,355 535,592 536,168 536,845 536,978 -0.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.53% 12.29% 12.13% 11.92% 12.84% 10.99% 11.82% -
ROE 10.86% 8.14% 4.42% 16.05% 13.04% 7.50% 3.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 188.86 127.16 66.22 237.03 172.52 113.95 57.98 119.26%
EPS 19.88 15.63 8.13 28.25 22.16 12.52 6.85 103.06%
DPS 8.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.83 1.92 1.84 1.76 1.70 1.67 1.74 3.40%
Adjusted Per Share Value based on latest NOSH - 532,622
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 128.07 85.95 45.46 162.18 118.17 78.15 39.77 117.60%
EPS 13.48 10.56 5.58 19.33 15.18 8.59 4.70 101.47%
DPS 5.43 0.00 0.00 0.00 0.00 5.49 0.00 -
NAPS 1.241 1.2977 1.2631 1.2042 1.1644 1.1453 1.1936 2.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.48 5.40 4.70 4.24 3.48 3.11 2.82 -
P/RPS 2.90 4.25 7.10 1.79 2.02 2.73 4.86 -29.05%
P/EPS 27.57 34.55 57.81 15.01 15.70 24.84 41.17 -23.40%
EY 3.63 2.89 1.73 6.66 6.37 4.03 2.43 30.58%
DY 1.46 0.00 0.00 0.00 0.00 2.57 0.00 -
P/NAPS 2.99 2.81 2.55 2.41 2.05 1.86 1.62 50.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 22/11/13 16/08/13 20/05/13 21/02/13 26/11/12 16/08/12 -
Price 5.29 5.62 5.25 4.60 3.48 2.98 2.91 -
P/RPS 2.80 4.42 7.93 1.94 2.02 2.62 5.02 -32.16%
P/EPS 26.61 35.96 64.58 16.28 15.70 23.80 42.48 -26.72%
EY 3.76 2.78 1.55 6.14 6.37 4.20 2.35 36.68%
DY 1.51 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 2.89 2.93 2.85 2.61 2.05 1.78 1.67 43.99%

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