[POS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 36.87%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,336,717 1,233,366 1,158,808 983,522 903,973 931,713 864,688 7.20%
PBT 203,741 189,038 142,882 118,708 107,816 144,041 187,877 1.30%
Tax -63,036 -30,618 -44,557 -37,338 -27,505 -35,530 -49,390 3.97%
NP 140,705 158,420 98,325 81,369 80,310 108,510 138,486 0.25%
-
NP to SH 140,705 158,420 98,325 81,369 80,648 103,093 138,486 0.25%
-
Tax Rate 30.94% 16.20% 31.18% 31.45% 25.51% 24.67% 26.29% -
Total Cost 1,196,012 1,074,946 1,060,482 902,153 823,662 823,202 726,201 8.29%
-
Net Worth 971,418 911,486 869,829 821,930 784,276 875,219 974,225 -0.04%
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 56,621 - - - - - - -
Div Payout % 40.24% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 971,418 911,486 869,829 821,930 784,276 875,219 974,225 -0.04%
NOSH 530,829 536,168 536,931 537,209 537,175 536,944 523,777 0.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.53% 12.84% 8.49% 8.27% 8.88% 11.65% 16.02% -
ROE 14.48% 17.38% 11.30% 9.90% 10.28% 11.78% 14.22% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 251.82 230.03 215.82 183.08 168.28 173.52 165.09 6.98%
EPS 26.51 29.55 18.31 15.15 15.01 19.20 26.44 0.04%
DPS 10.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.70 1.62 1.53 1.46 1.63 1.86 -0.25%
Adjusted Per Share Value based on latest NOSH - 536,895
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 170.77 157.56 148.04 125.65 115.48 119.03 110.46 7.21%
EPS 17.98 20.24 12.56 10.39 10.30 13.17 17.69 0.26%
DPS 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.241 1.1644 1.1112 1.05 1.0019 1.1181 1.2446 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.48 3.48 2.59 3.30 2.28 1.80 3.02 -
P/RPS 2.18 1.51 1.20 1.80 1.35 1.04 1.83 2.83%
P/EPS 20.67 11.78 14.14 21.79 15.19 9.38 11.42 9.94%
EY 4.84 8.49 7.07 4.59 6.58 10.67 8.75 -9.02%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.05 1.60 2.16 1.56 1.10 1.62 10.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/02/14 21/02/13 20/02/12 29/11/10 30/11/09 18/11/08 23/11/07 -
Price 5.29 3.48 2.75 3.07 2.36 1.87 2.73 -
P/RPS 2.10 1.51 1.27 1.68 1.40 1.08 1.65 3.92%
P/EPS 19.96 11.78 15.02 20.27 15.72 9.74 10.33 11.10%
EY 5.01 8.49 6.66 4.93 6.36 10.27 9.68 -9.99%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.05 1.70 2.01 1.62 1.15 1.47 11.40%

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