[POS] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 17.05%
YoY- 14.21%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,455,052 1,880,350 1,679,336 1,522,881 1,347,024 1,233,070 1,173,615 13.07%
PBT 115,155 130,116 96,185 224,085 202,896 186,120 155,861 -4.91%
Tax -38,600 -43,794 -27,541 -64,740 -64,877 -40,468 -43,857 -2.10%
NP 76,555 86,322 68,644 159,345 138,019 145,652 112,004 -6.13%
-
NP to SH 76,852 86,342 68,644 159,345 139,524 145,652 112,004 -6.07%
-
Tax Rate 33.52% 33.66% 28.63% 28.89% 31.98% 21.74% 28.14% -
Total Cost 2,378,497 1,794,028 1,610,692 1,363,536 1,209,005 1,087,418 1,061,611 14.37%
-
Net Worth 1,917,803 1,565,932 1,102,107 1,101,498 983,205 909,993 869,596 14.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 83,757 91,607 70,427 - 42,981 42,934 - -
Div Payout % 108.98% 106.10% 102.60% - 30.81% 29.48% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,917,803 1,565,932 1,102,107 1,101,498 983,205 909,993 869,596 14.07%
NOSH 782,776 782,776 537,613 537,316 537,270 535,290 536,787 6.48%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.12% 4.59% 4.09% 10.46% 10.25% 11.81% 9.54% -
ROE 4.01% 5.51% 6.23% 14.47% 14.19% 16.01% 12.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 313.63 240.16 312.37 283.42 250.72 230.36 218.64 6.19%
EPS 9.82 11.03 12.77 29.66 25.97 27.21 20.87 -11.79%
DPS 10.70 11.70 13.10 0.00 8.00 8.00 0.00 -
NAPS 2.45 2.00 2.05 2.05 1.83 1.70 1.62 7.13%
Adjusted Per Share Value based on latest NOSH - 537,316
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 313.63 240.22 214.54 194.55 172.08 157.53 149.93 13.07%
EPS 9.82 11.03 8.77 20.36 17.82 18.61 14.31 -6.07%
DPS 10.70 11.70 9.00 0.00 5.49 5.48 0.00 -
NAPS 2.45 2.0005 1.4079 1.4072 1.256 1.1625 1.1109 14.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.25 3.91 2.78 4.64 5.48 3.48 2.59 -
P/RPS 1.67 1.63 0.89 1.64 2.19 1.51 1.18 5.95%
P/EPS 53.47 35.46 21.77 15.65 21.10 12.79 12.41 27.53%
EY 1.87 2.82 4.59 6.39 4.74 7.82 8.06 -21.59%
DY 2.04 2.99 4.71 0.00 1.46 2.30 0.00 -
P/NAPS 2.14 1.96 1.36 2.26 2.99 2.05 1.60 4.96%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 23/02/16 17/02/15 19/02/14 21/02/13 20/02/12 -
Price 4.99 4.41 2.38 4.59 5.29 3.48 2.75 -
P/RPS 1.59 1.84 0.76 1.62 2.11 1.51 1.26 3.94%
P/EPS 50.83 39.99 18.64 15.48 20.37 12.79 13.18 25.20%
EY 1.97 2.50 5.36 6.46 4.91 7.82 7.59 -20.11%
DY 2.14 2.65 5.50 0.00 1.51 2.30 0.00 -
P/NAPS 2.04 2.21 1.16 2.24 2.89 2.05 1.70 3.08%

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