[POS] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 1.0%
YoY- 46.52%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,464,681 1,336,717 1,233,366 1,158,808 983,522 903,973 931,713 7.50%
PBT 204,669 203,741 189,038 142,882 118,708 107,816 144,041 5.77%
Tax -61,804 -63,036 -30,618 -44,557 -37,338 -27,505 -35,530 9.25%
NP 142,865 140,705 158,420 98,325 81,369 80,310 108,510 4.49%
-
NP to SH 142,865 140,705 158,420 98,325 81,369 80,648 103,093 5.35%
-
Tax Rate 30.20% 30.94% 16.20% 31.18% 31.45% 25.51% 24.67% -
Total Cost 1,321,816 1,196,012 1,074,946 1,060,482 902,153 823,662 823,202 7.86%
-
Net Worth 1,101,029 971,418 911,486 869,829 821,930 784,276 875,219 3.73%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 56,621 - - - - - -
Div Payout % - 40.24% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,101,029 971,418 911,486 869,829 821,930 784,276 875,219 3.73%
NOSH 537,087 530,829 536,168 536,931 537,209 537,175 536,944 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.75% 10.53% 12.84% 8.49% 8.27% 8.88% 11.65% -
ROE 12.98% 14.48% 17.38% 11.30% 9.90% 10.28% 11.78% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 272.71 251.82 230.03 215.82 183.08 168.28 173.52 7.49%
EPS 26.60 26.51 29.55 18.31 15.15 15.01 19.20 5.35%
DPS 0.00 10.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.83 1.70 1.62 1.53 1.46 1.63 3.73%
Adjusted Per Share Value based on latest NOSH - 536,787
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 187.11 170.77 157.56 148.04 125.65 115.48 119.03 7.49%
EPS 18.25 17.98 20.24 12.56 10.39 10.30 13.17 5.35%
DPS 0.00 7.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4066 1.241 1.1644 1.1112 1.05 1.0019 1.1181 3.73%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 -
Price 4.64 5.48 3.48 2.59 3.30 2.28 1.80 -
P/RPS 1.70 2.18 1.51 1.20 1.80 1.35 1.04 8.17%
P/EPS 17.44 20.67 11.78 14.14 21.79 15.19 9.38 10.42%
EY 5.73 4.84 8.49 7.07 4.59 6.58 10.67 -9.46%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.99 2.05 1.60 2.16 1.56 1.10 12.20%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/02/15 19/02/14 21/02/13 20/02/12 29/11/10 30/11/09 18/11/08 -
Price 4.59 5.29 3.48 2.75 3.07 2.36 1.87 -
P/RPS 1.68 2.10 1.51 1.27 1.68 1.40 1.08 7.31%
P/EPS 17.26 19.96 11.78 15.02 20.27 15.72 9.74 9.57%
EY 5.80 5.01 8.49 6.66 4.93 6.36 10.27 -8.73%
DY 0.00 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.89 2.05 1.70 2.01 1.62 1.15 11.24%

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