[POS] YoY TTM 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- -17.09%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 1,880,350 1,679,336 1,522,881 1,347,024 1,233,070 1,173,615 962,223 11.30%
PBT 130,116 96,185 224,085 202,896 186,120 155,861 117,434 1.65%
Tax -43,794 -27,541 -64,740 -64,877 -40,468 -43,857 -39,928 1.48%
NP 86,322 68,644 159,345 138,019 145,652 112,004 77,506 1.73%
-
NP to SH 86,342 68,644 159,345 139,524 145,652 112,004 75,957 2.06%
-
Tax Rate 33.66% 28.63% 28.89% 31.98% 21.74% 28.14% 34.00% -
Total Cost 1,794,028 1,610,692 1,363,536 1,209,005 1,087,418 1,061,611 884,717 11.96%
-
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 42,934 - - -
Div Payout % 106.10% 102.60% - 30.81% 29.48% - - -
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 782,776 537,613 537,316 537,270 535,290 536,787 536,895 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 4.59% 4.09% 10.46% 10.25% 11.81% 9.54% 8.05% -
ROE 5.51% 6.23% 14.47% 14.19% 16.01% 12.88% 9.25% -
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 240.16 312.37 283.42 250.72 230.36 218.64 179.22 4.78%
EPS 11.03 12.77 29.66 25.97 27.21 20.87 14.15 -3.90%
DPS 11.70 13.10 0.00 8.00 8.00 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 240.22 214.54 194.55 172.08 157.53 149.93 122.92 11.30%
EPS 11.03 8.77 20.36 17.82 18.61 14.31 9.70 2.07%
DPS 11.70 9.00 0.00 5.49 5.48 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 1.63 0.89 1.64 2.19 1.51 1.18 1.84 -1.91%
P/EPS 35.46 21.77 15.65 21.10 12.79 12.41 23.33 6.91%
EY 2.82 4.59 6.39 4.74 7.82 8.06 4.29 -6.48%
DY 2.99 4.71 0.00 1.46 2.30 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 1.84 0.76 1.62 2.11 1.51 1.26 1.71 1.17%
P/EPS 39.99 18.64 15.48 20.37 12.79 13.18 21.70 10.26%
EY 2.50 5.36 6.46 4.91 7.82 7.59 4.61 -9.31%
DY 2.65 5.50 0.00 1.51 2.30 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