[POS] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 17.85%
YoY- 61.12%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Revenue 1,711,734 1,464,681 1,336,717 1,233,366 1,158,808 983,522 903,973 10.74%
PBT 91,164 204,669 203,741 189,038 142,882 118,708 107,816 -2.64%
Tax -26,176 -61,804 -63,036 -30,618 -44,557 -37,338 -27,505 -0.78%
NP 64,988 142,865 140,705 158,420 98,325 81,369 80,310 -3.32%
-
NP to SH 64,988 142,865 140,705 158,420 98,325 81,369 80,648 -3.39%
-
Tax Rate 28.71% 30.20% 30.94% 16.20% 31.18% 31.45% 25.51% -
Total Cost 1,646,746 1,321,816 1,196,012 1,074,946 1,060,482 902,153 823,662 11.71%
-
Net Worth 1,100,430 1,101,029 971,418 911,486 869,829 821,930 784,276 5.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Div 93,760 - 56,621 - - - - -
Div Payout % 144.27% - 40.24% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Net Worth 1,100,430 1,101,029 971,418 911,486 869,829 821,930 784,276 5.56%
NOSH 536,795 537,087 530,829 536,168 536,931 537,209 537,175 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
NP Margin 3.80% 9.75% 10.53% 12.84% 8.49% 8.27% 8.88% -
ROE 5.91% 12.98% 14.48% 17.38% 11.30% 9.90% 10.28% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 318.88 272.71 251.82 230.03 215.82 183.08 168.28 10.75%
EPS 12.11 26.60 26.51 29.55 18.31 15.15 15.01 -3.37%
DPS 17.47 0.00 10.67 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.05 1.83 1.70 1.62 1.53 1.46 5.57%
Adjusted Per Share Value based on latest NOSH - 535,290
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 218.67 187.11 170.77 157.56 148.04 125.65 115.48 10.74%
EPS 8.30 18.25 17.98 20.24 12.56 10.39 10.30 -3.39%
DPS 11.98 0.00 7.23 0.00 0.00 0.00 0.00 -
NAPS 1.4058 1.4066 1.241 1.1644 1.1112 1.05 1.0019 5.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 -
Price 2.78 4.64 5.48 3.48 2.59 3.30 2.28 -
P/RPS 0.87 1.70 2.18 1.51 1.20 1.80 1.35 -6.78%
P/EPS 22.96 17.44 20.67 11.78 14.14 21.79 15.19 6.82%
EY 4.35 5.73 4.84 8.49 7.07 4.59 6.58 -6.40%
DY 6.28 0.00 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.26 2.99 2.05 1.60 2.16 1.56 -2.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 23/02/16 17/02/15 19/02/14 21/02/13 20/02/12 29/11/10 30/11/09 -
Price 2.38 4.59 5.29 3.48 2.75 3.07 2.36 -
P/RPS 0.75 1.68 2.10 1.51 1.27 1.68 1.40 -9.49%
P/EPS 19.66 17.26 19.96 11.78 15.02 20.27 15.72 3.64%
EY 5.09 5.80 5.01 8.49 6.66 4.93 6.36 -3.49%
DY 7.34 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.24 2.89 2.05 1.70 2.01 1.62 -5.19%

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