[POS] QoQ TTM Result on 31-Dec-2010

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -11.65%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,161,319 1,146,137 1,088,405 1,014,975 962,223 904,565 902,714 18.26%
PBT 138,591 140,637 138,350 99,069 117,434 99,922 87,539 35.80%
Tax -45,571 -43,418 -34,604 -31,958 -39,928 -31,956 -31,790 27.10%
NP 93,020 97,219 103,746 67,111 77,506 67,966 55,749 40.63%
-
NP to SH 93,020 97,219 103,746 67,111 75,957 66,285 53,973 43.69%
-
Tax Rate 32.88% 30.87% 25.01% 32.26% 34.00% 31.98% 36.32% -
Total Cost 1,068,299 1,048,918 984,659 947,864 884,717 836,599 846,965 16.72%
-
Net Worth 842,577 815,733 865,148 829,146 821,449 789,836 817,916 1.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 53,707 -
Div Payout % - - - - - - 99.51% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 842,577 815,733 865,148 829,146 821,449 789,836 817,916 1.99%
NOSH 536,673 536,666 537,359 538,407 536,895 537,304 541,666 -0.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.01% 8.48% 9.53% 6.61% 8.05% 7.51% 6.18% -
ROE 11.04% 11.92% 11.99% 8.09% 9.25% 8.39% 6.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 216.39 213.57 202.55 188.51 179.22 168.35 166.65 19.00%
EPS 17.33 18.12 19.31 12.46 14.15 12.34 9.96 44.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.57 1.52 1.61 1.54 1.53 1.47 1.51 2.62%
Adjusted Per Share Value based on latest NOSH - 538,407
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 148.36 146.42 139.04 129.66 122.92 115.56 115.32 18.27%
EPS 11.88 12.42 13.25 8.57 9.70 8.47 6.90 43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.86 -
NAPS 1.0764 1.0421 1.1052 1.0592 1.0494 1.009 1.0449 1.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.55 3.30 3.48 3.36 3.30 3.01 2.24 -
P/RPS 1.18 1.55 1.72 1.78 1.84 1.79 1.34 -8.12%
P/EPS 14.71 18.22 18.02 26.96 23.33 24.40 22.48 -24.60%
EY 6.80 5.49 5.55 3.71 4.29 4.10 4.45 32.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.46 -
P/NAPS 1.62 2.17 2.16 2.18 2.16 2.05 1.48 6.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 24/05/11 28/02/11 29/11/10 24/08/10 31/05/10 -
Price 2.51 3.00 3.03 3.12 3.07 3.16 2.67 -
P/RPS 1.16 1.40 1.50 1.66 1.71 1.88 1.60 -19.28%
P/EPS 14.48 16.56 15.69 25.03 21.70 25.61 26.80 -33.63%
EY 6.91 6.04 6.37 4.00 4.61 3.90 3.73 50.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
P/NAPS 1.60 1.97 1.88 2.03 2.01 2.15 1.77 -6.50%

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