[POS] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 75.36%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,819,501 1,446,712 1,283,801 1,098,511 1,002,538 925,025 869,106 13.09%
PBT 88,574 105,988 68,373 153,502 152,806 141,779 107,162 -3.12%
Tax -24,577 -34,018 -19,632 -46,353 -47,277 -22,964 -33,418 -4.98%
NP 63,997 71,970 48,741 107,149 105,529 118,815 73,744 -2.33%
-
NP to SH 64,222 71,990 48,741 107,149 105,529 118,815 73,744 -2.27%
-
Tax Rate 27.75% 32.10% 28.71% 30.20% 30.94% 16.20% 31.18% -
Total Cost 1,755,504 1,374,742 1,235,060 991,362 897,009 806,210 795,362 14.09%
-
Net Worth 1,917,803 1,270,276 1,100,430 1,101,029 971,418 911,486 869,829 14.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 83,757 74,311 70,320 - 42,466 - - -
Div Payout % 130.42% 103.22% 144.27% - 40.24% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,917,803 1,270,276 1,100,430 1,101,029 971,418 911,486 869,829 14.07%
NOSH 782,776 635,138 536,795 537,087 530,830 536,168 536,931 6.47%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.52% 4.97% 3.80% 9.75% 10.53% 12.84% 8.49% -
ROE 3.35% 5.67% 4.43% 9.73% 10.86% 13.04% 8.48% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 232.44 227.78 239.16 204.53 188.86 172.52 161.87 6.21%
EPS 8.20 11.33 9.08 19.95 19.88 22.16 13.73 -8.22%
DPS 10.70 11.70 13.10 0.00 8.00 0.00 0.00 -
NAPS 2.45 2.00 2.05 2.05 1.83 1.70 1.62 7.13%
Adjusted Per Share Value based on latest NOSH - 537,316
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 232.44 184.82 164.01 140.34 128.07 118.17 111.03 13.09%
EPS 8.20 9.20 6.23 13.69 13.48 15.18 9.42 -2.28%
DPS 10.70 9.49 8.98 0.00 5.43 0.00 0.00 -
NAPS 2.45 1.6228 1.4058 1.4066 1.241 1.1644 1.1112 14.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.25 3.91 2.78 4.64 5.48 3.48 2.59 -
P/RPS 2.26 1.72 1.16 2.27 2.90 2.02 1.60 5.91%
P/EPS 63.99 34.50 30.62 23.26 27.57 15.70 18.86 22.55%
EY 1.56 2.90 3.27 4.30 3.63 6.37 5.30 -18.42%
DY 2.04 2.99 4.71 0.00 1.46 0.00 0.00 -
P/NAPS 2.14 1.96 1.36 2.26 2.99 2.05 1.60 4.96%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 23/02/16 17/02/15 19/02/14 21/02/13 20/02/12 -
Price 4.99 4.41 2.38 4.59 5.29 3.48 2.75 -
P/RPS 2.15 1.94 1.00 2.24 2.80 2.02 1.70 3.98%
P/EPS 60.82 38.91 26.21 23.01 26.61 15.70 20.02 20.32%
EY 1.64 2.57 3.82 4.35 3.76 6.37 4.99 -16.91%
DY 2.14 2.65 5.50 0.00 1.51 0.00 0.00 -
P/NAPS 2.04 2.21 1.16 2.24 2.89 2.05 1.70 3.08%

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