[POS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.78%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,233,366 1,158,808 983,522 903,973 931,713 864,688 828,921 6.55%
PBT 189,038 142,882 118,708 107,816 144,041 187,877 192,102 -0.25%
Tax -30,618 -44,557 -37,338 -27,505 -35,530 -49,390 -52,700 -8.31%
NP 158,420 98,325 81,369 80,310 108,510 138,486 139,402 2.06%
-
NP to SH 158,420 98,325 81,369 80,648 103,093 138,486 139,402 2.06%
-
Tax Rate 16.20% 31.18% 31.45% 25.51% 24.67% 26.29% 27.43% -
Total Cost 1,074,946 1,060,482 902,153 823,662 823,202 726,201 689,518 7.35%
-
Net Worth 911,486 869,829 821,930 784,276 875,219 974,225 1,622,305 -8.80%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 911,486 869,829 821,930 784,276 875,219 974,225 1,622,305 -8.80%
NOSH 536,168 536,931 537,209 537,175 536,944 523,777 514,527 0.66%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.84% 8.49% 8.27% 8.88% 11.65% 16.02% 16.82% -
ROE 17.38% 11.30% 9.90% 10.28% 11.78% 14.22% 8.59% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 230.03 215.82 183.08 168.28 173.52 165.09 161.10 5.85%
EPS 29.55 18.31 15.15 15.01 19.20 26.44 27.09 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.62 1.53 1.46 1.63 1.86 3.153 -9.40%
Adjusted Per Share Value based on latest NOSH - 536,699
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.56 148.04 125.65 115.48 119.03 110.46 105.89 6.55%
EPS 20.24 12.56 10.39 10.30 13.17 17.69 17.81 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1644 1.1112 1.05 1.0019 1.1181 1.2446 2.0725 -8.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.48 2.59 3.30 2.28 1.80 3.02 4.86 -
P/RPS 1.51 1.20 1.80 1.35 1.04 1.83 3.02 -10.48%
P/EPS 11.78 14.14 21.79 15.19 9.38 11.42 17.94 -6.50%
EY 8.49 7.07 4.59 6.58 10.67 8.75 5.57 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.60 2.16 1.56 1.10 1.62 1.54 4.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/02/13 20/02/12 29/11/10 30/11/09 18/11/08 23/11/07 28/11/06 -
Price 3.48 2.75 3.07 2.36 1.87 2.73 5.00 -
P/RPS 1.51 1.27 1.68 1.40 1.08 1.65 3.10 -10.85%
P/EPS 11.78 15.02 20.27 15.72 9.74 10.33 18.45 -6.91%
EY 8.49 6.66 4.93 6.36 10.27 9.68 5.42 7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.70 2.01 1.62 1.15 1.47 1.59 4.14%

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