[POS] QoQ TTM 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- -44.74%

YoY- -28.93%

Quarter Report

POS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	902,561	900,861	912,327	908,224	921,667	909,599	893,006	0.71%
YoY %	0.19%	-1.26%	0.45%	-1.46%	1.33%	1.86%	-	-
Horiz. %	101.07%	100.88%	102.16%	101.70%	103.21%	101.86%	100.00%	-
PBT	109,264	-27,689	-21,887	-22,558	-518	-17,350	-17,687	-
YoY %	494.61%	-26.51%	2.97%	-4,254.83%	97.01%	1.91%	-	-
Horiz. %	-617.76%	156.55%	123.75%	127.54%	2.93%	98.09%	100.00%	-
Tax	-32,553	-26,764	-28,458	-27,047	-32,782	-38,790	-38,853	-11.09%
YoY %	-21.63%	5.95%	-5.22%	17.49%	15.49%	0.16%	-	-
Horiz. %	83.79%	68.89%	73.25%	69.61%	84.37%	99.84%	100.00%	-
NP	76,711	-54,453	-50,345	-49,605	-33,300	-56,140	-56,540	-
YoY %	240.88%	-8.16%	-1.49%	-48.96%	40.68%	0.71%	-	-
Horiz. %	-135.68%	96.31%	89.04%	87.73%	58.90%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,190	-52,936	-48,841	-51,926	-35,876	-60,205	-60,460	-
YoY %	242.04%	-8.38%	5.94%	-44.74%	40.41%	0.42%	-	-
Horiz. %	-124.36%	87.56%	80.78%	85.88%	59.34%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.79%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	825,850	955,314	962,672	957,829	954,967	965,739	949,546	-8.86%
YoY %	-13.55%	-0.76%	0.51%	0.30%	-1.12%	1.71%	-	-
Horiz. %	86.97%	100.61%	101.38%	100.87%	100.57%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	799,990	783,581	762,646	790,064	762,515	875,401	852,293	-4.12%
YoY %	2.09%	2.75%	-3.47%	3.61%	-12.90%	2.71%	-	-
Horiz. %	93.86%	91.94%	89.48%	92.70%	89.47%	102.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	53,707	54,512	54,512	805	54,449	53,644	53,644	0.07%
YoY %	-1.48%	0.00%	6,671.68%	-98.52%	1.50%	0.00%	-	-
Horiz. %	100.12%	101.62%	101.62%	1.50%	101.50%	100.00%	100.00%	-
Div Payout %	71.43%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	799,990	783,581	762,646	790,064	762,515	875,401	852,293	-4.12%
YoY %	2.09%	2.75%	-3.47%	3.61%	-12.90%	2.71%	-	-
Horiz. %	93.86%	91.94%	89.48%	92.70%	89.47%	102.71%	100.00%	-
NOSH	536,906	536,699	537,074	537,458	536,982	537,056	536,033	0.10%
YoY %	0.04%	-0.07%	-0.07%	0.09%	-0.01%	0.19%	-	-
Horiz. %	100.16%	100.12%	100.19%	100.27%	100.18%	100.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	8.50%	-6.04%	-5.52%	-5.46%	-3.61%	-6.17%	-6.33%	-
YoY %	240.73%	-9.42%	-1.10%	-51.25%	41.49%	2.53%	-	-
Horiz. %	-134.28%	95.42%	87.20%	86.26%	57.03%	97.47%	100.00%	-
ROE	9.40%	-6.76%	-6.40%	-6.57%	-4.70%	-6.88%	-7.09%	-
YoY %	239.05%	-5.62%	2.59%	-39.79%	31.69%	2.96%	-	-
Horiz. %	-132.58%	95.35%	90.27%	92.67%	66.29%	97.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	168.10	167.85	169.87	168.98	171.64	169.37	166.60	0.59%
YoY %	0.15%	-1.19%	0.53%	-1.55%	1.34%	1.66%	-	-
Horiz. %	100.90%	100.75%	101.96%	101.43%	103.03%	101.66%	100.00%	-
EPS	14.00	-9.86	-9.09	-9.66	-6.68	-11.21	-11.28	-
YoY %	241.99%	-8.47%	5.90%	-44.61%	40.41%	0.62%	-	-
Horiz. %	-124.11%	87.41%	80.59%	85.64%	59.22%	99.38%	100.00%	-
DPS	10.00	10.15	10.15	0.15	10.15	10.00	10.00	0.00%
YoY %	-1.48%	0.00%	6,666.67%	-98.52%	1.50%	0.00%	-	-
Horiz. %	100.00%	101.50%	101.50%	1.50%	101.50%	100.00%	100.00%	-
NAPS	1.49	1.46	1.42	1.47	1.42	1.63	1.59	-4.22%
YoY %	2.05%	2.82%	-3.40%	3.52%	-12.88%	2.52%	-	-
Horiz. %	93.71%	91.82%	89.31%	92.45%	89.31%	102.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 537,458
RPS	115.30	115.09	116.55	116.03	117.74	116.20	114.08	0.70%
YoY %	0.18%	-1.25%	0.45%	-1.45%	1.33%	1.86%	-	-
Horiz. %	101.07%	100.89%	102.17%	101.71%	103.21%	101.86%	100.00%	-
EPS	9.61	-6.76	-6.24	-6.63	-4.58	-7.69	-7.72	-
YoY %	242.16%	-8.33%	5.88%	-44.76%	40.44%	0.39%	-	-
Horiz. %	-124.48%	87.56%	80.83%	85.88%	59.33%	99.61%	100.00%	-
DPS	6.86	6.96	6.96	0.10	6.96	6.85	6.85	0.09%
YoY %	-1.44%	0.00%	6,860.00%	-98.56%	1.61%	0.00%	-	-
Horiz. %	100.15%	101.61%	101.61%	1.46%	101.61%	100.00%	100.00%	-
NAPS	1.022	1.001	0.9743	1.0093	0.9741	1.1183	1.0888	-4.12%
YoY %	2.10%	2.74%	-3.47%	3.61%	-12.89%	2.71%	-	-
Horiz. %	93.86%	91.94%	89.48%	92.70%	89.47%	102.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.36	1.30	1.25	1.18	1.06	1.36	-1.96%
YoY %	-2.94%	4.62%	4.00%	5.93%	11.32%	-22.06%	-	-
Horiz. %	97.06%	100.00%	95.59%	91.91%	86.76%	77.94%	100.00%	-
P/EPS	15.85	-23.12	-24.19	-21.94	-30.23	-16.06	-20.13	-
YoY %	168.56%	4.42%	-10.26%	27.42%	-88.23%	20.22%	-	-
Horiz. %	-78.74%	114.85%	120.17%	108.99%	150.17%	79.78%	100.00%	-
EY	6.31	-4.33	-4.13	-4.56	-3.31	-6.23	-4.97	-
YoY %	245.73%	-4.84%	9.43%	-37.76%	46.87%	-25.35%	-	-
Horiz. %	-126.96%	87.12%	83.10%	91.75%	66.60%	125.35%	100.00%	-
DY	4.50	4.45	4.61	0.07	5.02	5.56	4.41	1.35%
YoY %	1.12%	-3.47%	6,485.71%	-98.61%	-9.71%	26.08%	-	-
Horiz. %	102.04%	100.91%	104.54%	1.59%	113.83%	126.08%	100.00%	-
P/NAPS	1.49	1.56	1.55	1.44	1.42	1.10	1.43	2.77%
YoY %	-4.49%	0.65%	7.64%	1.41%	29.09%	-23.08%	-	-
Horiz. %	104.20%	109.09%	108.39%	100.70%	99.30%	76.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	1.41	1.32	1.31	1.25	1.10	1.05	11.69%
YoY %	-12.06%	6.82%	0.76%	4.80%	13.64%	4.76%	-	-
Horiz. %	118.10%	134.29%	125.71%	124.76%	119.05%	104.76%	100.00%	-
P/EPS	14.92	-23.93	-24.74	-22.98	-32.03	-16.68	-15.52	-
YoY %	162.35%	3.27%	-7.66%	28.25%	-92.03%	-7.47%	-	-
Horiz. %	-96.13%	154.19%	159.41%	148.07%	206.38%	107.47%	100.00%	-
EY	6.70	-4.18	-4.04	-4.35	-3.12	-5.99	-6.45	-
YoY %	260.29%	-3.47%	7.13%	-39.42%	47.91%	7.13%	-	-
Horiz. %	-103.88%	64.81%	62.64%	67.44%	48.37%	92.87%	100.00%	-
DY	4.78	4.30	4.51	0.07	4.74	5.35	5.71	-11.14%
YoY %	11.16%	-4.66%	6,342.86%	-98.52%	-11.40%	-6.30%	-	-
Horiz. %	83.71%	75.31%	78.98%	1.23%	83.01%	93.70%	100.00%	-
P/NAPS	1.40	1.62	1.58	1.51	1.51	1.15	1.10	17.39%
YoY %	-13.58%	2.53%	4.64%	0.00%	31.30%	4.55%	-	-
Horiz. %	127.27%	147.27%	143.64%	137.27%	137.27%	104.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos