[POS] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 6.2%
YoY- 41.28%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 1,739,264 1,542,750 1,494,577 1,330,544 1,209,435 1,161,319 904,565 11.01%
PBT 108,409 132,130 192,247 214,833 167,782 138,591 99,922 1.31%
Tax -32,951 -39,964 -56,116 -48,046 -48,664 -45,571 -31,956 0.49%
NP 75,458 92,166 136,131 166,787 119,118 93,020 67,966 1.68%
-
NP to SH 75,458 92,166 136,131 168,292 119,118 93,020 66,285 2.09%
-
Tax Rate 30.40% 30.25% 29.19% 22.36% 29.00% 32.88% 31.98% -
Total Cost 1,663,806 1,450,584 1,358,446 1,163,757 1,090,317 1,068,299 836,599 11.61%
-
Net Worth 1,415,961 1,145,393 1,095,508 1,012,454 896,262 842,577 789,836 9.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div 70,427 - 42,981 42,823 42,934 - - -
Div Payout % 93.33% - 31.57% 25.45% 36.04% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 1,415,961 1,145,393 1,095,508 1,012,454 896,262 842,577 789,836 9.77%
NOSH 782,776 535,230 537,014 527,320 536,684 536,673 537,304 6.19%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 4.34% 5.97% 9.11% 12.54% 9.85% 8.01% 7.51% -
ROE 5.33% 8.05% 12.43% 16.62% 13.29% 11.04% 8.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 297.26 288.24 278.31 252.32 225.35 216.39 168.35 9.51%
EPS 12.90 17.22 25.35 31.91 22.20 17.33 12.34 0.71%
DPS 12.04 0.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 2.42 2.14 2.04 1.92 1.67 1.57 1.47 8.29%
Adjusted Per Share Value based on latest NOSH - 527,320
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 222.19 197.09 190.93 169.98 154.51 148.36 115.56 11.01%
EPS 9.64 11.77 17.39 21.50 15.22 11.88 8.47 2.08%
DPS 9.00 0.00 5.49 5.47 5.48 0.00 0.00 -
NAPS 1.8089 1.4632 1.3995 1.2934 1.145 1.0764 1.009 9.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 3.85 3.66 4.72 5.40 3.11 2.55 3.01 -
P/RPS 1.30 1.27 1.70 2.14 1.38 1.18 1.79 -4.98%
P/EPS 29.85 21.25 18.62 16.92 14.01 14.71 24.40 3.27%
EY 3.35 4.70 5.37 5.91 7.14 6.80 4.10 -3.17%
DY 3.13 0.00 1.69 1.48 2.57 0.00 0.00 -
P/NAPS 1.59 1.71 2.31 2.81 1.86 1.62 2.05 -3.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 24/11/16 23/11/15 20/11/14 22/11/13 26/11/12 23/11/11 24/08/10 -
Price 4.00 3.89 4.98 5.62 2.98 2.51 3.16 -
P/RPS 1.35 1.35 1.79 2.23 1.32 1.16 1.88 -5.15%
P/EPS 31.02 22.59 19.65 17.61 13.43 14.48 25.61 3.11%
EY 3.22 4.43 5.09 5.68 7.45 6.91 3.90 -3.01%
DY 3.01 0.00 1.61 1.42 2.68 0.00 0.00 -
P/NAPS 1.65 1.82 2.44 2.93 1.78 1.60 2.15 -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