[POS] QoQ TTM Result on 31-Mar-2014 [#4]

Stock

[POS] POS MALAYSIA BHD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- 13.94%

YoY- 4.89%

Quarter Report

Pos Malaysia Berhad- 4th Qtr (31 March 2014) .pdf

Latest QR

Upcoming QR

POS's Result

POS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	1,522,881	1,494,577	1,439,888	1,426,908	1,347,024	1,330,544	1,314,012	10.30%
YoY %	1.89%	3.80%	0.91%	5.93%	1.24%	1.26%	-	-
Horiz. %	115.90%	113.74%	109.58%	108.59%	102.51%	101.26%	100.00%	-
PBT	224,085	192,247	197,401	223,389	202,896	214,833	203,805	6.50%
YoY %	16.56%	-2.61%	-11.63%	10.10%	-5.56%	5.41%	-	-
Horiz. %	109.95%	94.33%	96.86%	109.61%	99.55%	105.41%	100.00%	-
Tax	-64,740	-56,116	-55,714	-65,664	-64,877	-48,046	-46,137	25.26%
YoY %	-15.37%	-0.72%	15.15%	-1.21%	-35.03%	-4.14%	-	-
Horiz. %	140.32%	121.63%	120.76%	142.32%	140.62%	104.14%	100.00%	-
NP	159,345	136,131	141,687	157,725	138,019	166,787	157,668	0.70%
YoY %	17.05%	-3.92%	-10.17%	14.28%	-17.25%	5.78%	-	-
Horiz. %	101.06%	86.34%	89.86%	100.04%	87.54%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,345	136,131	142,395	158,974	139,524	168,292	158,465	0.36%
YoY %	17.05%	-4.40%	-10.43%	13.94%	-17.09%	6.20%	-	-
Horiz. %	100.56%	85.91%	89.86%	100.32%	88.05%	106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.89%	29.19%	28.22%	29.39%	31.98%	22.36%	22.64%	-
YoY %	-1.03%	3.44%	-3.98%	-8.10%	43.02%	-1.24%	-	-
Horiz. %	127.61%	128.93%	124.65%	129.81%	141.25%	98.76%	100.00%	-
Total Cost	1,363,536	1,358,446	1,298,201	1,269,183	1,209,005	1,163,757	1,156,344	11.58%
YoY %	0.37%	4.64%	2.29%	4.98%	3.89%	0.64%	-	-
Horiz. %	117.92%	117.48%	112.27%	109.76%	104.55%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,101,498	1,095,508	1,062,848	1,036,402	983,205	1,012,454	988,734	7.44%
YoY %	0.55%	3.07%	2.55%	5.41%	-2.89%	2.40%	-	-
Horiz. %	111.40%	110.80%	107.50%	104.82%	99.44%	102.40%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	-	42,981	42,981	42,981	42,981	42,823	42,823	-
YoY %	-	0.00%	0.00%	0.00%	0.37%	0.00%	-	-
Horiz. %	-	100.37%	100.37%	100.37%	100.37%	100.00%	100.00%	-
Div Payout %	-	31.57%	30.18%	27.04%	30.81%	25.45%	27.02%	-
YoY %	-	4.61%	11.61%	-12.24%	21.06%	-5.81%	-	-
Horiz. %	-	116.84%	111.70%	100.07%	114.03%	94.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,101,498	1,095,508	1,062,848	1,036,402	983,205	1,012,454	988,734	7.44%
YoY %	0.55%	3.07%	2.55%	5.41%	-2.89%	2.40%	-	-
Horiz. %	111.40%	110.80%	107.50%	104.82%	99.44%	102.40%	100.00%	-
NOSH	537,316	537,014	536,792	536,995	537,270	527,320	537,355	-0.00%
YoY %	0.06%	0.04%	-0.04%	-0.05%	1.89%	-1.87%	-	-
Horiz. %	99.99%	99.94%	99.90%	99.93%	99.98%	98.13%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	10.46%	9.11%	9.84%	11.05%	10.25%	12.54%	12.00%	-
YoY %	14.82%	-7.42%	-10.95%	7.80%	-18.26%	4.50%	-	-
Horiz. %	87.17%	75.92%	82.00%	92.08%	85.42%	104.50%	100.00%	-
ROE	14.47%	12.43%	13.40%	15.34%	14.19%	16.62%	16.03%	-
YoY %	16.41%	-7.24%	-12.65%	8.10%	-14.62%	3.68%	-	-
Horiz. %	90.27%	77.54%	83.59%	95.70%	88.52%	103.68%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	283.42	278.31	268.24	265.72	250.72	252.32	244.53	10.31%
YoY %	1.84%	3.75%	0.95%	5.98%	-0.63%	3.19%	-	-
Horiz. %	115.90%	113.81%	109.70%	108.67%	102.53%	103.19%	100.00%	-
EPS	29.66	25.35	26.53	29.60	25.97	31.91	29.49	0.38%
YoY %	17.00%	-4.45%	-10.37%	13.98%	-18.61%	8.21%	-	-
Horiz. %	100.58%	85.96%	89.96%	100.37%	88.06%	108.21%	100.00%	-
DPS	0.00	8.00	8.00	8.00	8.00	8.00	8.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.05	2.04	1.98	1.93	1.83	1.92	1.84	7.44%
YoY %	0.49%	3.03%	2.59%	5.46%	-4.69%	4.35%	-	-
Horiz. %	111.41%	110.87%	107.61%	104.89%	99.46%	104.35%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 536,995
RPS	194.55	190.93	183.95	182.29	172.08	169.98	167.87	10.30%
YoY %	1.90%	3.79%	0.91%	5.93%	1.24%	1.26%	-	-
Horiz. %	115.89%	113.74%	109.58%	108.59%	102.51%	101.26%	100.00%	-
EPS	20.36	17.39	18.19	20.31	17.82	21.50	20.24	0.39%
YoY %	17.08%	-4.40%	-10.44%	13.97%	-17.12%	6.23%	-	-
Horiz. %	100.59%	85.92%	89.87%	100.35%	88.04%	106.23%	100.00%	-
DPS	0.00	5.49	5.49	5.49	5.49	5.47	5.47	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.37%	0.00%	-	-
Horiz. %	0.00%	100.37%	100.37%	100.37%	100.37%	100.00%	100.00%	-
NAPS	1.4072	1.3995	1.3578	1.324	1.256	1.2934	1.2631	7.44%
YoY %	0.55%	3.07%	2.55%	5.41%	-2.89%	2.40%	-	-
Horiz. %	111.41%	110.80%	107.50%	104.82%	99.44%	102.40%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.64	4.72	5.35	4.77	5.48	5.40	4.70	-
P/RPS	1.64	1.70	1.99	1.80	2.19	2.14	1.92	-9.94%
YoY %	-3.53%	-14.57%	10.56%	-17.81%	2.34%	11.46%	-	-
Horiz. %	85.42%	88.54%	103.65%	93.75%	114.06%	111.46%	100.00%	-
P/EPS	15.65	18.62	20.17	16.11	21.10	16.92	15.94	-1.21%
YoY %	-15.95%	-7.68%	25.20%	-23.65%	24.70%	6.15%	-	-
Horiz. %	98.18%	116.81%	126.54%	101.07%	132.37%	106.15%	100.00%	-
EY	6.39	5.37	4.96	6.21	4.74	5.91	6.27	1.26%
YoY %	18.99%	8.27%	-20.13%	31.01%	-19.80%	-5.74%	-	-
Horiz. %	101.91%	85.65%	79.11%	99.04%	75.60%	94.26%	100.00%	-
DY	0.00	1.69	1.50	1.68	1.46	1.48	1.70	-
YoY %	0.00%	12.67%	-10.71%	15.07%	-1.35%	-12.94%	-	-
Horiz. %	0.00%	99.41%	88.24%	98.82%	85.88%	87.06%	100.00%	-
P/NAPS	2.26	2.31	2.70	2.47	2.99	2.81	2.55	-7.71%
YoY %	-2.16%	-14.44%	9.31%	-17.39%	6.41%	10.20%	-	-
Horiz. %	88.63%	90.59%	105.88%	96.86%	117.25%	110.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	17/02/15	20/11/14	21/08/14	22/05/14	19/02/14	22/11/13	16/08/13	-
Price	4.59	4.98	5.17	4.45	5.29	5.62	5.25	-
P/RPS	1.62	1.79	1.93	1.67	2.11	2.23	2.15	-17.15%
YoY %	-9.50%	-7.25%	15.57%	-20.85%	-5.38%	3.72%	-	-
Horiz. %	75.35%	83.26%	89.77%	77.67%	98.14%	103.72%	100.00%	-
P/EPS	15.48	19.65	19.49	15.03	20.37	17.61	17.80	-8.86%
YoY %	-21.22%	0.82%	29.67%	-26.22%	15.67%	-1.07%	-	-
Horiz. %	86.97%	110.39%	109.49%	84.44%	114.44%	98.93%	100.00%	-
EY	6.46	5.09	5.13	6.65	4.91	5.68	5.62	9.70%
YoY %	26.92%	-0.78%	-22.86%	35.44%	-13.56%	1.07%	-	-
Horiz. %	114.95%	90.57%	91.28%	118.33%	87.37%	101.07%	100.00%	-
DY	0.00	1.61	1.55	1.80	1.51	1.42	1.52	-
YoY %	0.00%	3.87%	-13.89%	19.21%	6.34%	-6.58%	-	-
Horiz. %	0.00%	105.92%	101.97%	118.42%	99.34%	93.42%	100.00%	-
P/NAPS	2.24	2.44	2.61	2.31	2.89	2.93	2.85	-14.79%
YoY %	-8.20%	-6.51%	12.99%	-20.07%	-1.37%	2.81%	-	-
Horiz. %	78.60%	85.61%	91.58%	81.05%	101.40%	102.81%	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