[POS] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.68%
YoY- 310.21%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,426,908 1,269,511 1,177,151 902,561 921,666 859,329 821,870 7.90%
PBT 223,390 191,869 151,503 109,265 -519 15,526 192,845 2.04%
Tax -65,664 -40,564 -50,922 -32,553 -32,783 -49,186 -51,554 3.39%
NP 157,726 151,305 100,581 76,712 -33,302 -33,660 141,291 1.52%
-
NP to SH 158,975 151,305 100,581 75,416 -35,876 -33,660 141,291 1.63%
-
Tax Rate 29.39% 21.14% 33.61% 29.79% - 316.80% 26.73% -
Total Cost 1,269,182 1,118,206 1,076,570 825,849 954,968 892,989 680,579 8.97%
-
Net Worth 1,036,559 942,643 896,961 800,291 762,633 842,816 1,611,789 -5.90%
Dividend
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 698 - - 77,242 -
Div Payout % - - - 0.93% - - 54.67% -
Equity
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,036,559 942,643 896,961 800,291 762,633 842,816 1,611,789 -5.90%
NOSH 537,077 535,592 537,102 537,108 537,065 526,760 514,948 0.58%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.05% 11.92% 8.54% 8.50% -3.61% -3.92% 17.19% -
ROE 15.34% 16.05% 11.21% 9.42% -4.70% -3.99% 8.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 265.68 237.03 219.17 168.04 171.61 163.13 159.60 7.28%
EPS 29.60 28.25 18.73 14.04 -6.68 -6.39 27.44 1.05%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 15.00 -
NAPS 1.93 1.76 1.67 1.49 1.42 1.60 3.13 -6.44%
Adjusted Per Share Value based on latest NOSH - 536,906
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 182.29 162.18 150.38 115.30 117.74 109.78 104.99 7.90%
EPS 20.31 19.33 12.85 9.63 -4.58 -4.30 18.05 1.63%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 9.87 -
NAPS 1.3242 1.2042 1.1459 1.0224 0.9743 1.0767 2.0591 -5.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.77 4.24 2.73 2.22 2.02 2.44 5.00 -
P/RPS 1.80 1.79 1.25 1.32 1.18 1.50 3.13 -7.34%
P/EPS 16.11 15.01 14.58 15.81 -30.24 -38.18 18.22 -1.68%
EY 6.21 6.66 6.86 6.32 -3.31 -2.62 5.49 1.71%
DY 0.00 0.00 0.00 0.06 0.00 0.00 3.00 -
P/NAPS 2.47 2.41 1.63 1.49 1.42 1.53 1.60 6.17%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/05/14 20/05/13 23/05/12 25/02/10 25/02/09 22/02/08 01/03/07 -
Price 4.45 4.60 2.70 2.09 2.14 2.12 4.44 -
P/RPS 1.67 1.94 1.23 1.24 1.25 1.30 2.78 -6.78%
P/EPS 15.03 16.28 14.42 14.88 -32.04 -33.18 16.18 -1.01%
EY 6.65 6.14 6.94 6.72 -3.12 -3.01 6.18 1.01%
DY 0.00 0.00 0.00 0.06 0.00 0.00 3.38 -
P/NAPS 2.31 2.61 1.62 1.40 1.51 1.32 1.42 6.93%

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