[POS] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 23.95%
YoY- -54.51%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,695,080 2,426,001 1,928,949 1,711,734 1,464,681 1,336,717 1,233,366 12.27%
PBT -122,133 118,098 141,317 91,164 204,669 203,741 189,038 -
Tax 15,482 -32,769 -45,357 -26,176 -61,804 -63,036 -30,618 -
NP -106,651 85,329 95,960 64,988 142,865 140,705 158,420 -
-
NP to SH -106,651 85,629 95,986 64,988 142,865 140,705 158,420 -
-
Tax Rate - 27.75% 32.10% 28.71% 30.20% 30.94% 16.20% -
Total Cost 2,801,731 2,340,672 1,832,989 1,646,746 1,321,816 1,196,012 1,074,946 15.24%
-
Net Worth 1,628,175 1,917,803 1,270,276 1,100,430 1,101,029 971,418 911,486 8.97%
Dividend
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 111,676 99,081 93,760 - 56,621 - -
Div Payout % - 130.42% 103.22% 144.27% - 40.24% - -
Equity
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,628,175 1,917,803 1,270,276 1,100,430 1,101,029 971,418 911,486 8.97%
NOSH 782,776 782,776 635,138 536,795 537,087 530,829 536,168 5.76%
Ratio Analysis
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -3.96% 3.52% 4.97% 3.80% 9.75% 10.53% 12.84% -
ROE -6.55% 4.46% 7.56% 5.91% 12.98% 14.48% 17.38% -
Per Share
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 344.30 309.92 303.71 318.88 272.71 251.82 230.03 6.15%
EPS -13.63 10.93 15.11 12.11 26.60 26.51 29.55 -
DPS 0.00 14.27 15.60 17.47 0.00 10.67 0.00 -
NAPS 2.08 2.45 2.00 2.05 2.05 1.83 1.70 3.03%
Adjusted Per Share Value based on latest NOSH - 537,613
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 344.30 309.92 246.42 218.67 187.11 170.77 157.56 12.27%
EPS -13.63 10.93 12.26 8.30 18.25 17.98 20.24 -
DPS 0.00 14.27 12.66 11.98 0.00 7.23 0.00 -
NAPS 2.08 2.45 1.6228 1.4058 1.4066 1.241 1.1644 8.97%
Price Multiplier on Financial Quarter End Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.63 5.25 3.91 2.78 4.64 5.48 3.48 -
P/RPS 0.47 1.69 1.29 0.87 1.70 2.18 1.51 -15.87%
P/EPS -11.96 47.99 25.87 22.96 17.44 20.67 11.78 -
EY -8.36 2.08 3.87 4.35 5.73 4.84 8.49 -
DY 0.00 2.72 3.99 6.28 0.00 1.95 0.00 -
P/NAPS 0.78 2.14 1.96 1.36 2.26 2.99 2.05 -13.33%
Price Multiplier on Announcement Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/11/19 26/02/18 23/02/17 23/02/16 17/02/15 19/02/14 21/02/13 -
Price 1.48 4.99 4.41 2.38 4.59 5.29 3.48 -
P/RPS 0.43 1.61 1.45 0.75 1.68 2.10 1.51 -16.97%
P/EPS -10.86 45.62 29.18 19.66 17.26 19.96 11.78 -
EY -9.21 2.19 3.43 5.09 5.80 5.01 8.49 -
DY 0.00 2.86 3.54 7.34 0.00 2.02 0.00 -
P/NAPS 0.71 2.04 2.21 1.16 2.24 2.89 2.05 -14.53%

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