[POS] YoY TTM 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- -8.38%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,233,070 1,173,615 962,223 900,861 909,599 847,532 815,817 6.82%
PBT 186,120 155,861 117,434 -27,689 -17,350 192,125 99,820 10.46%
Tax -40,468 -43,857 -39,928 -26,764 -38,790 -55,530 -25,325 7.77%
NP 145,652 112,004 77,506 -54,453 -56,140 136,595 74,495 11.31%
-
NP to SH 145,652 112,004 75,957 -52,936 -60,205 136,595 74,495 11.31%
-
Tax Rate 21.74% 28.14% 34.00% - - 28.90% 25.37% -
Total Cost 1,087,418 1,061,611 884,717 955,314 965,739 710,937 741,322 6.31%
-
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 42,934 - - 54,512 53,644 - - -
Div Payout % 29.48% - - 0.00% 0.00% - - -
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 11.81% 9.54% 8.05% -6.04% -6.17% 16.12% 9.13% -
ROE 16.01% 12.88% 9.25% -6.76% -6.88% 13.78% 4.59% -
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 230.36 218.64 179.22 167.85 169.37 159.06 158.34 6.17%
EPS 27.21 20.87 14.15 -9.86 -11.21 25.64 14.46 10.63%
DPS 8.00 0.00 0.00 10.15 10.00 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 157.53 149.93 122.92 115.09 116.20 108.27 104.22 6.82%
EPS 18.61 14.31 9.70 -6.76 -7.69 17.45 9.52 11.30%
DPS 5.48 0.00 0.00 6.96 6.85 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 1.51 1.18 1.84 1.36 1.06 1.90 3.07 -10.72%
P/EPS 12.79 12.41 23.33 -23.12 -16.06 11.78 33.61 -14.30%
EY 7.82 8.06 4.29 -4.33 -6.23 8.49 2.97 16.73%
DY 2.30 0.00 0.00 4.45 5.56 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 1.51 1.26 1.71 1.41 1.10 1.72 3.16 -11.13%
P/EPS 12.79 13.18 21.70 -23.93 -16.68 10.65 34.58 -14.69%
EY 7.82 7.59 4.61 -4.18 -5.99 9.39 2.89 17.24%
DY 2.30 0.00 0.00 4.30 5.35 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