[POS] YoY 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- -42.26%
YoY- -55.75%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 635,720 494,634 358,048 329,744 313,264 289,629 277,441 14.16%
PBT 51,309 29,602 65,547 33,709 45,646 27,308 44,935 2.14%
Tax -17,919 -7,076 -19,499 -10,875 5,956 -2,240 -13,634 4.46%
NP 33,390 22,526 46,048 22,834 51,602 25,068 31,301 1.03%
-
NP to SH 33,410 22,526 46,048 22,834 51,602 25,068 31,301 1.04%
-
Tax Rate 34.92% 23.90% 29.75% 32.26% -13.05% 8.20% 30.34% -
Total Cost 602,330 472,108 312,000 306,910 261,662 264,561 246,140 15.37%
-
Net Worth 1,565,932 1,102,107 1,101,498 983,205 909,993 869,596 821,449 10.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div 91,607 70,427 - 42,981 - - - -
Div Payout % 274.19% 312.65% - 188.24% - - - -
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 1,565,932 1,102,107 1,101,498 983,205 909,993 869,596 821,449 10.86%
NOSH 782,966 537,613 537,316 537,270 535,290 536,787 536,895 6.21%
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 5.25% 4.55% 12.86% 6.92% 16.47% 8.66% 11.28% -
ROE 2.13% 2.04% 4.18% 2.32% 5.67% 2.88% 3.81% -
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 81.19 92.01 66.64 61.37 58.52 53.96 51.68 7.48%
EPS 4.27 4.19 8.57 4.25 9.64 4.67 5.83 -4.85%
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 81.21 63.19 45.74 42.12 40.02 37.00 35.44 14.16%
EPS 4.27 2.88 5.88 2.92 6.59 3.20 4.00 1.04%
DPS 11.70 9.00 0.00 5.49 0.00 0.00 0.00 -
NAPS 2.0005 1.4079 1.4072 1.256 1.1625 1.1109 1.0494 10.86%
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 4.82 3.02 6.96 8.93 5.95 4.80 6.39 -4.40%
P/EPS 91.63 66.35 54.14 128.94 36.10 55.46 56.60 8.00%
EY 1.09 1.51 1.85 0.78 2.77 1.80 1.77 -7.45%
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 5.43 2.59 6.89 8.62 5.95 5.10 5.94 -1.42%
P/EPS 103.35 56.80 53.56 124.47 36.10 58.89 52.66 11.37%
EY 0.97 1.76 1.87 0.80 2.77 1.70 1.90 -10.18%
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