[POS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 105.3%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,002,538 925,025 869,106 737,642 677,980 698,785 648,516 7.20%
PBT 152,806 141,779 107,162 89,031 80,862 108,031 140,908 1.30%
Tax -47,277 -22,964 -33,418 -28,004 -20,629 -26,648 -37,043 3.97%
NP 105,529 118,815 73,744 61,027 60,233 81,383 103,865 0.25%
-
NP to SH 105,529 118,815 73,744 61,027 60,486 77,320 103,865 0.25%
-
Tax Rate 30.94% 16.20% 31.18% 31.45% 25.51% 24.67% 26.29% -
Total Cost 897,009 806,210 795,362 676,615 617,747 617,402 544,651 8.29%
-
Net Worth 971,418 911,486 869,829 821,930 784,276 875,219 974,225 -0.04%
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 42,466 - - - - - - -
Div Payout % 40.24% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 971,418 911,486 869,829 821,930 784,276 875,219 974,225 -0.04%
NOSH 530,830 536,168 536,931 537,209 537,175 536,944 523,777 0.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.53% 12.84% 8.49% 8.27% 8.88% 11.65% 16.02% -
ROE 10.86% 13.04% 8.48% 7.42% 7.71% 8.83% 10.66% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 188.86 172.52 161.87 137.31 126.21 130.14 123.82 6.97%
EPS 19.88 22.16 13.73 11.36 11.26 14.40 19.83 0.04%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.70 1.62 1.53 1.46 1.63 1.86 -0.25%
Adjusted Per Share Value based on latest NOSH - 536,895
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 128.07 118.17 111.03 94.23 86.61 89.27 82.85 7.20%
EPS 13.48 15.18 9.42 7.80 7.73 9.88 13.27 0.25%
DPS 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.241 1.1644 1.1112 1.05 1.0019 1.1181 1.2446 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.48 3.48 2.59 3.30 2.28 1.80 3.02 -
P/RPS 2.90 2.02 1.60 2.40 1.81 1.38 2.44 2.79%
P/EPS 27.57 15.70 18.86 29.05 20.25 12.50 15.23 9.94%
EY 3.63 6.37 5.30 3.44 4.94 8.00 6.57 -9.04%
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.05 1.60 2.16 1.56 1.10 1.62 10.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/02/14 21/02/13 20/02/12 29/11/10 30/11/09 18/11/08 23/11/07 -
Price 5.29 3.48 2.75 3.07 2.36 1.87 2.73 -
P/RPS 2.80 2.02 1.70 2.24 1.87 1.44 2.20 3.92%
P/EPS 26.61 15.70 20.02 27.02 20.96 12.99 13.77 11.10%
EY 3.76 6.37 4.99 3.70 4.77 7.70 7.26 -9.98%
DY 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.05 1.70 2.01 1.62 1.15 1.47 11.40%

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