[POS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 36.99%
YoY- -15.92%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 313,264 289,629 277,441 219,783 231,249 214,656 203,547 7.13%
PBT 45,646 27,308 44,935 27,423 33,225 32,888 54,195 -2.70%
Tax 5,956 -2,240 -13,634 -5,662 -7,356 -7,419 -14,676 -
NP 51,602 25,068 31,301 21,761 25,869 25,469 39,519 4.35%
-
NP to SH 51,602 25,068 31,301 21,629 25,724 25,469 39,519 4.35%
-
Tax Rate -13.05% 8.20% 30.34% 20.65% 22.14% 22.56% 27.08% -
Total Cost 261,662 264,561 246,140 198,022 205,380 189,187 164,028 7.74%
-
Net Worth 909,993 869,596 821,449 783,581 875,401 991,053 1,624,555 -8.84%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 909,993 869,596 821,449 783,581 875,401 991,053 1,624,555 -8.84%
NOSH 535,290 536,787 536,895 536,699 537,056 532,824 515,241 0.61%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.47% 8.66% 11.28% 9.90% 11.19% 11.87% 19.42% -
ROE 5.67% 2.88% 3.81% 2.76% 2.94% 2.57% 2.43% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.52 53.96 51.68 40.95 43.06 40.29 39.51 6.47%
EPS 9.64 4.67 5.83 4.03 4.79 4.78 7.67 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.62 1.53 1.46 1.63 1.86 3.153 -9.40%
Adjusted Per Share Value based on latest NOSH - 536,699
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.02 37.00 35.44 28.08 29.54 27.42 26.00 7.13%
EPS 6.59 3.20 4.00 2.76 3.29 3.25 5.05 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1625 1.1109 1.0494 1.001 1.1183 1.2661 2.0754 -8.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.48 2.59 3.30 2.28 1.80 3.02 4.86 -
P/RPS 5.95 4.80 6.39 5.57 4.18 7.50 12.30 -10.95%
P/EPS 36.10 55.46 56.60 56.58 37.58 63.18 63.36 -8.59%
EY 2.77 1.80 1.77 1.77 2.66 1.58 1.58 9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.60 2.16 1.56 1.10 1.62 1.54 4.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/02/13 20/02/12 29/11/10 30/11/09 18/11/08 23/11/07 28/11/06 -
Price 3.48 2.75 3.07 2.36 1.87 2.73 5.00 -
P/RPS 5.95 5.10 5.94 5.76 4.34 6.78 12.66 -11.36%
P/EPS 36.10 58.89 52.66 58.56 39.04 57.11 65.19 -9.01%
EY 2.77 1.70 1.90 1.71 2.56 1.75 1.53 9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.70 2.01 1.62 1.15 1.47 1.59 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