[POS] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 89.29%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 810,992 789,167 740,463 672,794 611,761 579,477 460,201 9.47%
PBT 54,679 38,771 87,955 119,097 96,133 79,854 44,096 3.49%
Tax -16,099 -12,556 -26,854 -36,402 -28,920 -31,178 -14,370 1.83%
NP 38,580 26,215 61,101 82,695 67,213 48,676 29,726 4.25%
-
NP to SH 38,580 26,215 61,101 82,695 67,213 48,676 29,726 4.25%
-
Tax Rate 29.44% 32.39% 30.53% 30.57% 30.08% 39.04% 32.59% -
Total Cost 772,412 762,952 679,362 590,099 544,548 530,801 430,475 9.79%
-
Net Worth 1,415,961 1,149,592 1,095,307 1,015,831 896,531 843,048 788,758 9.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - 42,947 42,957 67,071 -
Div Payout % - - - - 63.90% 88.25% 225.63% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 1,415,961 1,149,592 1,095,307 1,015,831 896,531 843,048 788,758 9.80%
NOSH 782,776 537,192 536,915 529,078 536,845 536,973 536,570 6.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 4.76% 3.32% 8.25% 12.29% 10.99% 8.40% 6.46% -
ROE 2.72% 2.28% 5.58% 8.14% 7.50% 5.77% 3.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 138.61 146.91 137.91 127.16 113.95 107.92 85.77 7.97%
EPS 6.87 4.88 11.38 15.63 12.52 9.06 5.54 3.49%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 12.50 -
NAPS 2.42 2.14 2.04 1.92 1.67 1.57 1.47 8.29%
Adjusted Per Share Value based on latest NOSH - 527,320
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 103.60 100.82 94.59 85.95 78.15 74.03 58.79 9.47%
EPS 4.93 3.35 7.81 10.56 8.59 6.22 3.80 4.24%
DPS 0.00 0.00 0.00 0.00 5.49 5.49 8.57 -
NAPS 1.8089 1.4686 1.3993 1.2977 1.1453 1.077 1.0076 9.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 3.85 3.66 4.72 5.40 3.11 2.55 3.01 -
P/RPS 2.78 2.49 3.42 4.25 2.73 2.36 3.51 -3.65%
P/EPS 58.39 75.00 41.48 34.55 24.84 28.13 54.33 1.15%
EY 1.71 1.33 2.41 2.89 4.03 3.55 1.84 -1.16%
DY 0.00 0.00 0.00 0.00 2.57 3.14 4.15 -
P/NAPS 1.59 1.71 2.31 2.81 1.86 1.62 2.05 -3.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 24/11/16 23/11/15 20/11/14 22/11/13 26/11/12 23/11/11 24/08/10 -
Price 4.00 3.89 4.98 5.62 2.98 2.51 3.16 -
P/RPS 2.89 2.65 3.61 4.42 2.62 2.33 3.68 -3.78%
P/EPS 60.66 79.71 43.76 35.96 23.80 27.69 57.04 0.98%
EY 1.65 1.25 2.29 2.78 4.20 3.61 1.75 -0.93%
DY 0.00 0.00 0.00 0.00 2.68 3.19 3.96 -
P/NAPS 1.65 1.82 2.44 2.93 1.78 1.60 2.15 -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