[POS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.66%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 925,025 869,106 737,642 677,980 698,785 648,516 621,691 6.55%
PBT 141,779 107,162 89,031 80,862 108,031 140,908 144,077 -0.25%
Tax -22,964 -33,418 -28,004 -20,629 -26,648 -37,043 -39,525 -8.31%
NP 118,815 73,744 61,027 60,233 81,383 103,865 104,552 2.06%
-
NP to SH 118,815 73,744 61,027 60,486 77,320 103,865 104,552 2.06%
-
Tax Rate 16.20% 31.18% 31.45% 25.51% 24.67% 26.29% 27.43% -
Total Cost 806,210 795,362 676,615 617,747 617,402 544,651 517,139 7.35%
-
Net Worth 911,486 869,829 821,930 784,276 875,219 974,225 1,622,305 -8.80%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 911,486 869,829 821,930 784,276 875,219 974,225 1,622,305 -8.80%
NOSH 536,168 536,931 537,209 537,175 536,944 523,777 514,527 0.66%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.84% 8.49% 8.27% 8.88% 11.65% 16.02% 16.82% -
ROE 13.04% 8.48% 7.42% 7.71% 8.83% 10.66% 6.44% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 172.52 161.87 137.31 126.21 130.14 123.82 120.83 5.85%
EPS 22.16 13.73 11.36 11.26 14.40 19.83 20.32 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.62 1.53 1.46 1.63 1.86 3.153 -9.40%
Adjusted Per Share Value based on latest NOSH - 536,699
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 118.17 111.03 94.23 86.61 89.27 82.85 79.42 6.55%
EPS 15.18 9.42 7.80 7.73 9.88 13.27 13.36 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1644 1.1112 1.05 1.0019 1.1181 1.2446 2.0725 -8.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.48 2.59 3.30 2.28 1.80 3.02 4.86 -
P/RPS 2.02 1.60 2.40 1.81 1.38 2.44 4.02 -10.41%
P/EPS 15.70 18.86 29.05 20.25 12.50 15.23 23.92 -6.50%
EY 6.37 5.30 3.44 4.94 8.00 6.57 4.18 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.60 2.16 1.56 1.10 1.62 1.54 4.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/02/13 20/02/12 29/11/10 30/11/09 18/11/08 23/11/07 28/11/06 -
Price 3.48 2.75 3.07 2.36 1.87 2.73 5.00 -
P/RPS 2.02 1.70 2.24 1.87 1.44 2.20 4.14 -10.83%
P/EPS 15.70 20.02 27.02 20.96 12.99 13.77 24.61 -6.93%
EY 6.37 4.99 3.70 4.77 7.70 7.26 4.06 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.70 2.01 1.62 1.15 1.47 1.59 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