[POS] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -10.2%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,233,070 1,209,435 1,201,613 1,177,151 1,173,615 1,161,319 1,146,137 4.97%
PBT 186,120 167,782 166,942 151,503 155,861 138,591 140,637 20.43%
Tax -40,468 -48,664 -51,152 -50,922 -43,857 -45,571 -43,418 -4.56%
NP 145,652 119,118 115,790 100,581 112,004 93,020 97,219 30.77%
-
NP to SH 145,652 119,118 115,790 100,581 112,004 93,020 97,219 30.77%
-
Tax Rate 21.74% 29.00% 30.64% 33.61% 28.14% 32.88% 30.87% -
Total Cost 1,087,418 1,090,317 1,085,823 1,076,570 1,061,611 1,068,299 1,048,918 2.42%
-
Net Worth 909,993 896,262 934,341 896,355 869,596 842,577 815,733 7.52%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 42,934 42,934 - - - - - -
Div Payout % 29.48% 36.04% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 909,993 896,262 934,341 896,355 869,596 842,577 815,733 7.52%
NOSH 535,290 536,684 536,978 536,740 536,787 536,673 536,666 -0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.81% 9.85% 9.64% 8.54% 9.54% 8.01% 8.48% -
ROE 16.01% 13.29% 12.39% 11.22% 12.88% 11.04% 11.92% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.36 225.35 223.77 219.31 218.64 216.39 213.57 5.15%
EPS 27.21 22.20 21.56 18.74 20.87 17.33 18.12 30.97%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.74 1.67 1.62 1.57 1.52 7.71%
Adjusted Per Share Value based on latest NOSH - 536,740
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.53 154.51 153.51 150.38 149.93 148.36 146.42 4.97%
EPS 18.61 15.22 14.79 12.85 14.31 11.88 12.42 30.78%
DPS 5.48 5.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1625 1.145 1.1936 1.1451 1.1109 1.0764 1.0421 7.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.48 3.11 2.82 2.73 2.59 2.55 3.30 -
P/RPS 1.51 1.38 1.26 1.24 1.18 1.18 1.55 -1.72%
P/EPS 12.79 14.01 13.08 14.57 12.41 14.71 18.22 -20.92%
EY 7.82 7.14 7.65 6.86 8.06 6.80 5.49 26.46%
DY 2.30 2.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.86 1.62 1.63 1.60 1.62 2.17 -3.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 26/11/12 16/08/12 23/05/12 20/02/12 23/11/11 23/08/11 -
Price 3.48 2.98 2.91 2.70 2.75 2.51 3.00 -
P/RPS 1.51 1.32 1.30 1.23 1.26 1.16 1.40 5.14%
P/EPS 12.79 13.43 13.50 14.41 13.18 14.48 16.56 -15.75%
EY 7.82 7.45 7.41 6.94 7.59 6.91 6.04 18.69%
DY 2.30 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.78 1.67 1.62 1.70 1.60 1.97 2.67%

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