[POS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 50.65%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,098,511 740,463 368,797 1,426,908 1,002,538 672,794 355,817 111.58%
PBT 153,502 87,955 38,352 223,390 152,806 119,097 64,340 78.26%
Tax -46,353 -26,854 -11,244 -65,664 -47,277 -36,402 -21,194 68.25%
NP 107,149 61,101 27,108 157,726 105,529 82,695 43,146 83.08%
-
NP to SH 107,149 61,101 27,108 158,975 105,529 82,695 43,687 81.57%
-
Tax Rate 30.20% 30.53% 29.32% 29.39% 30.94% 30.57% 32.94% -
Total Cost 991,362 679,362 341,689 1,269,182 897,009 590,099 312,671 115.36%
-
Net Worth 1,101,029 1,095,307 1,062,848 1,036,559 971,418 1,015,831 988,734 7.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 42,466 - - -
Div Payout % - - - - 40.24% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,101,029 1,095,307 1,062,848 1,036,559 971,418 1,015,831 988,734 7.41%
NOSH 537,087 536,915 536,792 537,077 530,830 529,078 537,355 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.75% 8.25% 7.35% 11.05% 10.53% 12.29% 12.13% -
ROE 9.73% 5.58% 2.55% 15.34% 10.86% 8.14% 4.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 204.53 137.91 68.70 265.68 188.86 127.16 66.22 111.65%
EPS 19.95 11.38 5.05 29.60 19.88 15.63 8.13 81.63%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.05 2.04 1.98 1.93 1.83 1.92 1.84 7.44%
Adjusted Per Share Value based on latest NOSH - 536,995
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 140.34 94.59 47.11 182.29 128.07 85.95 45.46 111.58%
EPS 13.69 7.81 3.46 20.31 13.48 10.56 5.58 81.60%
DPS 0.00 0.00 0.00 0.00 5.43 0.00 0.00 -
NAPS 1.4066 1.3993 1.3578 1.3242 1.241 1.2977 1.2631 7.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.64 4.72 5.35 4.77 5.48 5.40 4.70 -
P/RPS 2.27 3.42 7.79 1.80 2.90 4.25 7.10 -53.14%
P/EPS 23.26 41.48 105.94 16.11 27.57 34.55 57.81 -45.40%
EY 4.30 2.41 0.94 6.21 3.63 2.89 1.73 83.18%
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 2.26 2.31 2.70 2.47 2.99 2.81 2.55 -7.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 20/11/14 21/08/14 22/05/14 19/02/14 22/11/13 16/08/13 -
Price 4.59 4.98 5.17 4.45 5.29 5.62 5.25 -
P/RPS 2.24 3.61 7.53 1.67 2.80 4.42 7.93 -56.84%
P/EPS 23.01 43.76 102.38 15.03 26.61 35.96 64.58 -49.64%
EY 4.35 2.29 0.98 6.65 3.76 2.78 1.55 98.58%
DY 0.00 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 2.24 2.44 2.61 2.31 2.89 2.93 2.85 -14.79%

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