[POS] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -5.36%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 1,621,984 1,578,334 1,480,926 1,345,588 1,223,522 1,158,954 920,402 9.47%
PBT 109,358 77,542 175,910 238,194 192,266 159,708 88,192 3.49%
Tax -32,198 -25,112 -53,708 -72,804 -57,840 -62,356 -28,740 1.83%
NP 77,160 52,430 122,202 165,390 134,426 97,352 59,452 4.25%
-
NP to SH 77,160 52,430 122,202 165,390 134,426 97,352 59,452 4.25%
-
Tax Rate 29.44% 32.39% 30.53% 30.57% 30.08% 39.04% 32.59% -
Total Cost 1,544,824 1,525,904 1,358,724 1,180,198 1,089,096 1,061,602 860,950 9.79%
-
Net Worth 1,415,961 1,149,592 1,095,307 1,015,831 896,531 843,048 788,758 9.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - 85,895 85,915 134,142 -
Div Payout % - - - - 63.90% 88.25% 225.63% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 1,415,961 1,149,592 1,095,307 1,015,831 896,531 843,048 788,758 9.80%
NOSH 782,776 537,192 536,915 529,078 536,845 536,973 536,570 6.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 4.76% 3.32% 8.25% 12.29% 10.99% 8.40% 6.46% -
ROE 5.45% 4.56% 11.16% 16.28% 14.99% 11.55% 7.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 277.21 293.81 275.82 254.33 227.91 215.83 171.53 7.97%
EPS 13.74 9.76 22.76 31.26 25.04 18.12 11.08 3.49%
DPS 0.00 0.00 0.00 0.00 16.00 16.00 25.00 -
NAPS 2.42 2.14 2.04 1.92 1.67 1.57 1.47 8.29%
Adjusted Per Share Value based on latest NOSH - 527,320
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 207.21 201.63 189.19 171.90 156.31 148.06 117.58 9.47%
EPS 9.86 6.70 15.61 21.13 17.17 12.44 7.60 4.24%
DPS 0.00 0.00 0.00 0.00 10.97 10.98 17.14 -
NAPS 1.8089 1.4686 1.3993 1.2977 1.1453 1.077 1.0076 9.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 3.85 3.66 4.72 5.40 3.11 2.55 3.01 -
P/RPS 1.39 1.25 1.71 2.12 1.36 1.18 1.75 -3.61%
P/EPS 29.19 37.50 20.74 17.27 12.42 14.07 27.17 1.15%
EY 3.43 2.67 4.82 5.79 8.05 7.11 3.68 -1.11%
DY 0.00 0.00 0.00 0.00 5.14 6.27 8.31 -
P/NAPS 1.59 1.71 2.31 2.81 1.86 1.62 2.05 -3.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 24/11/16 23/11/15 20/11/14 22/11/13 26/11/12 23/11/11 24/08/10 -
Price 4.00 3.89 4.98 5.62 2.98 2.51 3.16 -
P/RPS 1.44 1.32 1.81 2.21 1.31 1.16 1.84 -3.84%
P/EPS 30.33 39.86 21.88 17.98 11.90 13.84 28.52 0.98%
EY 3.30 2.51 4.57 5.56 8.40 7.22 3.51 -0.98%
DY 0.00 0.00 0.00 0.00 5.37 6.37 7.91 -
P/NAPS 1.65 1.82 2.44 2.93 1.78 1.60 2.15 -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