[POS] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 27.61%
YoY- -11.18%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 1,446,712 1,283,801 1,098,511 1,002,538 925,025 869,106 737,642 11.36%
PBT 105,988 68,373 153,502 152,806 141,779 107,162 89,031 2.82%
Tax -34,018 -19,632 -46,353 -47,277 -22,964 -33,418 -28,004 3.15%
NP 71,970 48,741 107,149 105,529 118,815 73,744 61,027 2.67%
-
NP to SH 71,990 48,741 107,149 105,529 118,815 73,744 61,027 2.67%
-
Tax Rate 32.10% 28.71% 30.20% 30.94% 16.20% 31.18% 31.45% -
Total Cost 1,374,742 1,235,060 991,362 897,009 806,210 795,362 676,615 11.99%
-
Net Worth 1,270,276 1,100,430 1,101,029 971,418 911,486 869,829 821,930 7.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div 74,311 70,320 - 42,466 - - - -
Div Payout % 103.22% 144.27% - 40.24% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Net Worth 1,270,276 1,100,430 1,101,029 971,418 911,486 869,829 821,930 7.20%
NOSH 635,138 536,795 537,087 530,830 536,168 536,931 537,209 2.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
NP Margin 4.97% 3.80% 9.75% 10.53% 12.84% 8.49% 8.27% -
ROE 5.67% 4.43% 9.73% 10.86% 13.04% 8.48% 7.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 227.78 239.16 204.53 188.86 172.52 161.87 137.31 8.42%
EPS 11.33 9.08 19.95 19.88 22.16 13.73 11.36 -0.04%
DPS 11.70 13.10 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.00 2.05 2.05 1.83 1.70 1.62 1.53 4.37%
Adjusted Per Share Value based on latest NOSH - 537,270
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 184.82 164.01 140.34 128.07 118.17 111.03 94.23 11.36%
EPS 9.20 6.23 13.69 13.48 15.18 9.42 7.80 2.67%
DPS 9.49 8.98 0.00 5.43 0.00 0.00 0.00 -
NAPS 1.6228 1.4058 1.4066 1.241 1.1644 1.1112 1.05 7.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 -
Price 3.91 2.78 4.64 5.48 3.48 2.59 3.30 -
P/RPS 1.72 1.16 2.27 2.90 2.02 1.60 2.40 -5.18%
P/EPS 34.50 30.62 23.26 27.57 15.70 18.86 29.05 2.78%
EY 2.90 3.27 4.30 3.63 6.37 5.30 3.44 -2.69%
DY 2.99 4.71 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 1.96 1.36 2.26 2.99 2.05 1.60 2.16 -1.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 23/02/17 23/02/16 17/02/15 19/02/14 21/02/13 20/02/12 29/11/10 -
Price 4.41 2.38 4.59 5.29 3.48 2.75 3.07 -
P/RPS 1.94 1.00 2.24 2.80 2.02 1.70 2.24 -2.27%
P/EPS 38.91 26.21 23.01 26.61 15.70 20.02 27.02 6.00%
EY 2.57 3.82 4.35 3.76 6.37 4.99 3.70 -5.65%
DY 2.65 5.50 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 2.21 1.16 2.24 2.89 2.05 1.70 2.01 1.52%

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