[POS] QoQ TTM Result on 31-Mar-2018 [#4]

Stock

[POS] POS MALAYSIA BHD

Announcement Date

28-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- 23.93%

YoY- 16.32%

Quarter Report

Pos Malaysia Berhad - Interim Report 31 March 2018.(Bursa).pdf

Latest QR

Upcoming QR

POS's Result

POS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	2,413,515	2,452,989	2,451,414	2,472,578	2,455,052	2,470,056	2,278,021	3.91%
YoY %	-1.61%	0.06%	-0.86%	0.71%	-0.61%	8.43%	-	-
Horiz. %	105.95%	107.68%	107.61%	108.54%	107.77%	108.43%	100.00%	-
PBT	3,994	44,608	86,987	119,950	115,155	146,013	135,349	-90.38%
YoY %	-91.05%	-48.72%	-27.48%	4.16%	-21.13%	7.88%	-	-
Horiz. %	2.95%	32.96%	64.27%	88.62%	85.08%	107.88%	100.00%	-
Tax	682	-17,560	-24,579	-24,643	-38,600	-43,988	-45,350	-
YoY %	103.88%	28.56%	0.26%	36.16%	12.25%	3.00%	-	-
Horiz. %	-1.50%	38.72%	54.20%	54.34%	85.12%	97.00%	100.00%	-
NP	4,676	27,048	62,408	95,307	76,555	102,025	89,999	-86.00%
YoY %	-82.71%	-56.66%	-34.52%	24.49%	-24.96%	13.36%	-	-
Horiz. %	5.20%	30.05%	69.34%	105.90%	85.06%	113.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,415	26,910	62,312	95,246	76,852	102,219	90,128	-86.53%
YoY %	-83.59%	-56.81%	-34.58%	23.93%	-24.82%	13.42%	-	-
Horiz. %	4.90%	29.86%	69.14%	105.68%	85.27%	113.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-17.08%	39.37%	28.26%	20.54%	33.52%	30.13%	33.51%	-
YoY %	-143.38%	39.31%	37.59%	-38.72%	11.25%	-10.09%	-	-
Horiz. %	-50.97%	117.49%	84.33%	61.30%	100.03%	89.91%	100.00%	-
Total Cost	2,408,839	2,425,941	2,389,006	2,377,271	2,378,497	2,368,031	2,188,022	6.60%
YoY %	-0.70%	1.55%	0.49%	-0.05%	0.44%	8.23%	-	-
Horiz. %	110.09%	110.87%	109.19%	108.65%	108.71%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,855,181	1,870,836	1,949,114	1,949,114	1,917,803	1,902,147	1,972,597	-3.99%
YoY %	-0.84%	-4.02%	0.00%	1.63%	0.82%	-3.57%	-	-
Horiz. %	94.05%	94.84%	98.81%	98.81%	97.22%	96.43%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	62,622	83,757	83,757	83,757	83,757	91,607	91,607	-22.34%
YoY %	-25.23%	0.00%	0.00%	0.00%	-8.57%	0.00%	-	-
Horiz. %	68.36%	91.43%	91.43%	91.43%	91.43%	100.00%	100.00%	-
Div Payout %	1,418.40%	311.25%	134.42%	87.94%	108.98%	89.62%	101.64%	-
YoY %	355.71%	131.55%	52.85%	-19.31%	21.60%	-11.83%	-	-
Horiz. %	1,395.51%	306.23%	132.25%	86.52%	107.22%	88.17%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,855,181	1,870,836	1,949,114	1,949,114	1,917,803	1,902,147	1,972,597	-3.99%
YoY %	-0.84%	-4.02%	0.00%	1.63%	0.82%	-3.57%	-	-
Horiz. %	94.05%	94.84%	98.81%	98.81%	97.22%	96.43%	100.00%	-
NOSH	782,776	782,776	782,776	782,776	782,776	782,776	782,776	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	0.19%	1.10%	2.55%	3.85%	3.12%	4.13%	3.95%	-
YoY %	-82.73%	-56.86%	-33.77%	23.40%	-24.46%	4.56%	-	-
Horiz. %	4.81%	27.85%	64.56%	97.47%	78.99%	104.56%	100.00%	-
ROE	0.24%	1.44%	3.20%	4.89%	4.01%	5.37%	4.57%	-
YoY %	-83.33%	-55.00%	-34.56%	21.95%	-25.33%	17.51%	-	-
Horiz. %	5.25%	31.51%	70.02%	107.00%	87.75%	117.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	308.33	313.37	313.17	315.87	313.63	315.55	291.02	3.91%
YoY %	-1.61%	0.06%	-0.85%	0.71%	-0.61%	8.43%	-	-
Horiz. %	105.95%	107.68%	107.61%	108.54%	107.77%	108.43%	100.00%	-
EPS	0.56	3.44	7.96	12.17	9.82	13.06	11.51	-86.59%
YoY %	-83.72%	-56.78%	-34.59%	23.93%	-24.81%	13.47%	-	-
Horiz. %	4.87%	29.89%	69.16%	105.73%	85.32%	113.47%	100.00%	-
DPS	8.00	10.70	10.70	10.70	10.70	11.70	11.70	-22.33%
YoY %	-25.23%	0.00%	0.00%	0.00%	-8.55%	0.00%	-	-
Horiz. %	68.38%	91.45%	91.45%	91.45%	91.45%	100.00%	100.00%	-
NAPS	2.37	2.39	2.49	2.49	2.45	2.43	2.52	-3.99%
YoY %	-0.84%	-4.02%	0.00%	1.63%	0.82%	-3.57%	-	-
Horiz. %	94.05%	94.84%	98.81%	98.81%	97.22%	96.43%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 782,776
RPS	308.33	313.37	313.17	315.87	313.63	315.55	291.02	3.91%
YoY %	-1.61%	0.06%	-0.85%	0.71%	-0.61%	8.43%	-	-
Horiz. %	105.95%	107.68%	107.61%	108.54%	107.77%	108.43%	100.00%	-
EPS	0.56	3.44	7.96	12.17	9.82	13.06	11.51	-86.59%
YoY %	-83.72%	-56.78%	-34.59%	23.93%	-24.81%	13.47%	-	-
Horiz. %	4.87%	29.89%	69.16%	105.73%	85.32%	113.47%	100.00%	-
DPS	8.00	10.70	10.70	10.70	10.70	11.70	11.70	-22.33%
YoY %	-25.23%	0.00%	0.00%	0.00%	-8.55%	0.00%	-	-
Horiz. %	68.38%	91.45%	91.45%	91.45%	91.45%	100.00%	100.00%	-
NAPS	2.37	2.39	2.49	2.49	2.45	2.43	2.52	-3.99%
YoY %	-0.84%	-4.02%	0.00%	1.63%	0.82%	-3.57%	-	-
Horiz. %	94.05%	94.84%	98.81%	98.81%	97.22%	96.43%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.72	3.60	3.98	3.53	5.25	5.25	5.30	-
P/RPS	0.56	1.15	1.27	1.12	1.67	1.66	1.82	-54.32%
YoY %	-51.30%	-9.45%	13.39%	-32.93%	0.60%	-8.79%	-	-
Horiz. %	30.77%	63.19%	69.78%	61.54%	91.76%	91.21%	100.00%	-
P/EPS	304.95	104.72	50.00	29.01	53.47	40.20	46.03	251.53%
YoY %	191.21%	109.44%	72.35%	-45.75%	33.01%	-12.67%	-	-
Horiz. %	662.50%	227.50%	108.62%	63.02%	116.16%	87.33%	100.00%	-
EY	0.33	0.95	2.00	3.45	1.87	2.49	2.17	-71.41%
YoY %	-65.26%	-52.50%	-42.03%	84.49%	-24.90%	14.75%	-	-
Horiz. %	15.21%	43.78%	92.17%	158.99%	86.18%	114.75%	100.00%	-
DY	4.65	2.97	2.69	3.03	2.04	2.23	2.21	63.97%
YoY %	56.57%	10.41%	-11.22%	48.53%	-8.52%	0.90%	-	-
Horiz. %	210.41%	134.39%	121.72%	137.10%	92.31%	100.90%	100.00%	-
P/NAPS	0.73	1.51	1.60	1.42	2.14	2.16	2.10	-50.46%
YoY %	-51.66%	-5.63%	12.68%	-33.64%	-0.93%	2.86%	-	-
Horiz. %	34.76%	71.90%	76.19%	67.62%	101.90%	102.86%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	21/11/18	24/08/18	28/05/18	26/02/18	28/11/17	17/08/17	-
Price	2.11	3.20	4.17	3.55	4.99	5.33	5.19	-
P/RPS	0.68	1.02	1.33	1.12	1.59	1.69	1.78	-47.25%
YoY %	-33.33%	-23.31%	18.75%	-29.56%	-5.92%	-5.06%	-	-
Horiz. %	38.20%	57.30%	74.72%	62.92%	89.33%	94.94%	100.00%	-
P/EPS	374.10	93.08	52.38	29.18	50.83	40.82	45.08	308.31%
YoY %	301.91%	77.70%	79.51%	-42.59%	24.52%	-9.45%	-	-
Horiz. %	829.86%	206.48%	116.19%	64.73%	112.76%	90.55%	100.00%	-
EY	0.27	1.07	1.91	3.43	1.97	2.45	2.22	-75.35%
YoY %	-74.77%	-43.98%	-44.31%	74.11%	-19.59%	10.36%	-	-
Horiz. %	12.16%	48.20%	86.04%	154.50%	88.74%	110.36%	100.00%	-
DY	3.79	3.34	2.57	3.01	2.14	2.20	2.25	41.43%
YoY %	13.47%	29.96%	-14.62%	40.65%	-2.73%	-2.22%	-	-
Horiz. %	168.44%	148.44%	114.22%	133.78%	95.11%	97.78%	100.00%	-
P/NAPS	0.89	1.34	1.67	1.43	2.04	2.19	2.06	-42.76%
YoY %	-33.58%	-19.76%	16.78%	-29.90%	-6.85%	6.31%	-	-
Horiz. %	43.20%	65.05%	81.07%	69.42%	99.03%	106.31%	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