[POS] YoY Quarter Result on 30-Jun-2016 [#1]

Stock

[POS] POS MALAYSIA BHD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- 121.88%

YoY- 40.06%

Quarter Report

Pos Malaysia Berhad-1st Quarter Financial Result (30 June 2016).pdf

Latest QR

Upcoming QR

POS's Result

POS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	558,525	594,679	611,627	415,869	390,366	368,797	355,817	6.90%
YoY %	-6.08%	-2.77%	47.07%	6.53%	5.85%	3.65%	-	-
Horiz. %	156.97%	167.13%	171.89%	116.88%	109.71%	103.65%	100.00%	-
PBT	-47,218	-133,658	45,963	41,993	32,684	38,352	64,340	-
YoY %	64.67%	-390.79%	9.45%	28.48%	-14.78%	-40.39%	-	-
Horiz. %	-73.39%	-207.74%	71.44%	65.27%	50.80%	59.61%	100.00%	-
Tax	-2,004	-7,471	-8,087	-10,149	-9,948	-11,244	-21,194	-29.46%
YoY %	73.18%	7.62%	20.32%	-2.02%	11.53%	46.95%	-	-
Horiz. %	9.46%	35.25%	38.16%	47.89%	46.94%	53.05%	100.00%	-
NP	-49,222	-141,129	37,876	31,844	22,736	27,108	43,146	-
YoY %	65.12%	-472.61%	18.94%	40.06%	-16.13%	-37.17%	-	-
Horiz. %	-114.08%	-327.10%	87.79%	73.81%	52.70%	62.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-49,222	-141,129	37,913	31,844	22,736	27,108	43,687	-
YoY %	65.12%	-472.24%	19.06%	40.06%	-16.13%	-37.95%	-	-
Horiz. %	-112.67%	-323.05%	86.78%	72.89%	52.04%	62.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	17.59%	24.17%	30.44%	29.32%	32.94%	-
YoY %	-	-	-27.22%	-20.60%	3.82%	-10.99%	-	-
Horiz. %	-	-	53.40%	73.38%	92.41%	89.01%	100.00%	-
Total Cost	607,747	735,808	573,751	384,025	367,630	341,689	312,671	10.33%
YoY %	-17.40%	28.25%	49.40%	4.46%	7.59%	9.28%	-	-
Horiz. %	194.37%	235.33%	183.50%	122.82%	117.58%	109.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,408,998	1,714,281	1,972,597	1,149,176	1,144,862	1,062,848	988,734	5.38%
YoY %	-17.81%	-13.10%	71.65%	0.38%	7.72%	7.50%	-	-
Horiz. %	142.51%	173.38%	199.51%	116.23%	115.79%	107.50%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,408,998	1,714,281	1,972,597	1,149,176	1,144,862	1,062,848	988,734	5.38%
YoY %	-17.81%	-13.10%	71.65%	0.38%	7.72%	7.50%	-	-
Horiz. %	142.51%	173.38%	199.51%	116.23%	115.79%	107.50%	100.00%	-
NOSH	782,776	782,776	782,776	536,998	537,494	536,792	537,355	5.72%
YoY %	0.00%	0.00%	45.77%	-0.09%	0.13%	-0.10%	-	-
Horiz. %	145.67%	145.67%	145.67%	99.93%	100.03%	99.90%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-8.81%	-23.73%	6.19%	7.66%	5.82%	7.35%	12.13%	-
YoY %	62.87%	-483.36%	-19.19%	31.62%	-20.82%	-39.41%	-	-
Horiz. %	-72.63%	-195.63%	51.03%	63.15%	47.98%	60.59%	100.00%	-
ROE	-3.49%	-8.23%	1.92%	2.77%	1.99%	2.55%	4.42%	-
YoY %	57.59%	-528.65%	-30.69%	39.20%	-21.96%	-42.31%	-	-
Horiz. %	-78.96%	-186.20%	43.44%	62.67%	45.02%	57.69%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	71.35	75.97	78.14	77.44	72.63	68.70	66.22	1.11%
YoY %	-6.08%	-2.78%	0.90%	6.62%	5.72%	3.75%	-	-
Horiz. %	107.75%	114.72%	118.00%	116.94%	109.68%	103.75%	100.00%	-
EPS	-6.29	-18.03	4.84	5.93	4.23	5.05	8.13	-
YoY %	65.11%	-472.52%	-18.38%	40.19%	-16.24%	-37.88%	-	-
Horiz. %	-77.37%	-221.77%	59.53%	72.94%	52.03%	62.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.80	2.19	2.52	2.14	2.13	1.98	1.84	-0.32%
YoY %	-17.81%	-13.10%	17.76%	0.47%	7.58%	7.61%	-	-
Horiz. %	97.83%	119.02%	136.96%	116.30%	115.76%	107.61%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 536,998
RPS	71.35	75.97	78.14	53.13	49.87	47.11	45.46	6.89%
YoY %	-6.08%	-2.78%	47.07%	6.54%	5.86%	3.63%	-	-
Horiz. %	156.95%	167.11%	171.89%	116.87%	109.70%	103.63%	100.00%	-
EPS	-6.29	-18.03	4.84	4.07	2.90	3.46	5.58	-
YoY %	65.11%	-472.52%	18.92%	40.34%	-16.18%	-37.99%	-	-
Horiz. %	-112.72%	-323.12%	86.74%	72.94%	51.97%	62.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.80	2.19	2.52	1.4681	1.4626	1.3578	1.2631	5.38%
YoY %	-17.81%	-13.10%	71.65%	0.38%	7.72%	7.50%	-	-
Horiz. %	142.51%	173.38%	199.51%	116.23%	115.79%	107.50%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.71	1.83	5.30	2.81	4.28	5.35	4.70	-
P/RPS	1.00	2.41	6.78	3.63	5.89	7.79	7.10	-25.18%
YoY %	-58.51%	-64.45%	86.78%	-38.37%	-24.39%	9.72%	-	-
Horiz. %	14.08%	33.94%	95.49%	51.13%	82.96%	109.72%	100.00%	-
P/EPS	-11.29	-10.15	109.43	47.39	101.18	105.94	57.81	-
YoY %	-11.23%	-109.28%	130.91%	-53.16%	-4.49%	83.26%	-	-
Horiz. %	-19.53%	-17.56%	189.29%	81.98%	175.02%	183.26%	100.00%	-
EY	-8.86	-9.85	0.91	2.11	0.99	0.94	1.73	-
YoY %	10.05%	-1,182.42%	-56.87%	113.13%	5.32%	-45.66%	-	-
Horiz. %	-512.14%	-569.36%	52.60%	121.97%	57.23%	54.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.84	2.10	1.31	2.01	2.70	2.55	-24.26%
YoY %	-53.57%	-60.00%	60.31%	-34.83%	-25.56%	5.88%	-	-
Horiz. %	15.29%	32.94%	82.35%	51.37%	78.82%	105.88%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	15/06/20	21/05/19	17/08/17	26/08/16	24/08/15	21/08/14	16/08/13	-
Price	0.95	1.58	5.19	3.22	3.90	5.17	5.25	-
P/RPS	1.33	2.08	6.64	4.16	5.37	7.53	7.93	-23.22%
YoY %	-36.06%	-68.67%	59.62%	-22.53%	-28.69%	-5.04%	-	-
Horiz. %	16.77%	26.23%	83.73%	52.46%	67.72%	94.96%	100.00%	-
P/EPS	-15.11	-8.76	107.16	54.30	92.20	102.38	64.58	-
YoY %	-72.49%	-108.17%	97.35%	-41.11%	-9.94%	58.53%	-	-
Horiz. %	-23.40%	-13.56%	165.93%	84.08%	142.77%	158.53%	100.00%	-
EY	-6.62	-11.41	0.93	1.84	1.08	0.98	1.55	-
YoY %	41.98%	-1,326.88%	-49.46%	70.37%	10.20%	-36.77%	-	-
Horiz. %	-427.10%	-736.13%	60.00%	118.71%	69.68%	63.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.72	2.06	1.50	1.83	2.61	2.85	-22.04%
YoY %	-26.39%	-65.05%	37.33%	-18.03%	-29.89%	-8.42%	-	-
Horiz. %	18.60%	25.26%	72.28%	52.63%	64.21%	91.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos