[POS] QoQ 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- -37.04%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 329,744 316,977 355,817 344,486 313,264 300,445 311,316 3.89%
PBT 33,709 54,757 64,340 50,090 45,646 43,729 52,404 -25.42%
Tax -10,875 -15,208 -21,194 -17,600 5,956 -13,299 -15,621 -21.39%
NP 22,834 39,549 43,146 32,490 51,602 30,430 36,783 -27.16%
-
NP to SH 22,834 39,549 43,687 32,490 51,602 30,430 36,783 -27.16%
-
Tax Rate 32.26% 27.77% 32.94% 35.14% -13.05% 30.41% 29.81% -
Total Cost 306,910 277,428 312,671 311,996 261,662 270,015 274,533 7.69%
-
Net Worth 983,205 1,012,454 988,734 937,416 909,993 896,262 934,341 3.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 42,981 - - - - 42,934 - -
Div Payout % 188.24% - - - - 141.09% - -
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 983,205 1,012,454 988,734 937,416 909,993 896,262 934,341 3.44%
NOSH 537,270 527,320 537,355 532,622 535,290 536,684 536,978 0.03%
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 6.92% 12.48% 12.13% 9.43% 16.47% 10.13% 11.82% -
ROE 2.32% 3.91% 4.42% 3.47% 5.67% 3.40% 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 61.37 60.11 66.22 64.68 58.52 55.98 57.98 3.85%
EPS 4.25 7.50 8.13 6.10 9.64 5.67 6.85 -27.19%
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 42.12 40.49 45.46 44.01 40.02 38.38 39.77 3.89%
EPS 2.92 5.05 5.58 4.15 6.59 3.89 4.70 -27.12%
DPS 5.49 0.00 0.00 0.00 0.00 5.48 0.00 -
NAPS 1.256 1.2934 1.2631 1.1976 1.1625 1.145 1.1936 3.44%
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 8.93 8.98 7.10 6.56 5.95 5.56 4.86 49.85%
P/EPS 128.94 72.00 57.81 69.51 36.10 54.85 41.17 113.61%
EY 0.78 1.39 1.73 1.44 2.77 1.82 2.43 -53.02%
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 8.62 9.35 7.93 7.11 5.95 5.32 5.02 43.25%
P/EPS 124.47 74.93 64.58 75.41 36.10 52.56 42.48 104.36%
EY 0.80 1.33 1.55 1.33 2.77 1.90 2.35 -51.14%
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