[POS] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 69.58%
YoY- 105.85%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 316,977 355,817 344,486 313,264 300,445 311,316 308,045 1.92%
PBT 54,757 64,340 50,090 45,646 43,729 52,404 44,341 15.08%
Tax -15,208 -21,194 -17,600 5,956 -13,299 -15,621 -17,504 -8.94%
NP 39,549 43,146 32,490 51,602 30,430 36,783 26,837 29.46%
-
NP to SH 39,549 43,687 32,490 51,602 30,430 36,783 26,837 29.46%
-
Tax Rate 27.77% 32.94% 35.14% -13.05% 30.41% 29.81% 39.48% -
Total Cost 277,428 312,671 311,996 261,662 270,015 274,533 281,208 -0.89%
-
Net Worth 1,012,454 988,734 937,416 909,993 896,262 934,341 896,355 8.45%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 42,934 - - -
Div Payout % - - - - 141.09% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,012,454 988,734 937,416 909,993 896,262 934,341 896,355 8.45%
NOSH 527,320 537,355 532,622 535,290 536,684 536,978 536,740 -1.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.48% 12.13% 9.43% 16.47% 10.13% 11.82% 8.71% -
ROE 3.91% 4.42% 3.47% 5.67% 3.40% 3.94% 2.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.11 66.22 64.68 58.52 55.98 57.98 57.39 3.13%
EPS 7.50 8.13 6.10 9.64 5.67 6.85 5.00 31.00%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.92 1.84 1.76 1.70 1.67 1.74 1.67 9.73%
Adjusted Per Share Value based on latest NOSH - 535,290
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.49 45.46 44.01 40.02 38.38 39.77 39.35 1.92%
EPS 5.05 5.58 4.15 6.59 3.89 4.70 3.43 29.38%
DPS 0.00 0.00 0.00 0.00 5.48 0.00 0.00 -
NAPS 1.2934 1.2631 1.1976 1.1625 1.145 1.1936 1.1451 8.44%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.40 4.70 4.24 3.48 3.11 2.82 2.73 -
P/RPS 8.98 7.10 6.56 5.95 5.56 4.86 4.76 52.62%
P/EPS 72.00 57.81 69.51 36.10 54.85 41.17 54.60 20.23%
EY 1.39 1.73 1.44 2.77 1.82 2.43 1.83 -16.73%
DY 0.00 0.00 0.00 0.00 2.57 0.00 0.00 -
P/NAPS 2.81 2.55 2.41 2.05 1.86 1.62 1.63 43.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 16/08/13 20/05/13 21/02/13 26/11/12 16/08/12 23/05/12 -
Price 5.62 5.25 4.60 3.48 2.98 2.91 2.70 -
P/RPS 9.35 7.93 7.11 5.95 5.32 5.02 4.70 58.11%
P/EPS 74.93 64.58 75.41 36.10 52.56 42.48 54.00 24.38%
EY 1.33 1.55 1.33 2.77 1.90 2.35 1.85 -19.73%
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 2.93 2.85 2.61 2.05 1.78 1.67 1.62 48.39%

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