[POS] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -4.4%
YoY- -19.11%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,515,615 1,494,046 1,522,881 1,494,577 1,439,888 1,426,908 1,347,024 8.20%
PBT 175,646 181,314 224,085 192,247 197,401 223,389 202,896 -9.19%
Tax -52,966 -54,262 -64,740 -56,116 -55,714 -65,664 -64,877 -12.68%
NP 122,680 127,052 159,345 136,131 141,687 157,725 138,019 -7.57%
-
NP to SH 122,680 127,052 159,345 136,131 142,395 158,974 139,524 -8.24%
-
Tax Rate 30.15% 29.93% 28.89% 29.19% 28.22% 29.39% 31.98% -
Total Cost 1,392,935 1,366,994 1,363,536 1,358,446 1,298,201 1,269,183 1,209,005 9.92%
-
Net Worth 1,144,862 1,121,220 1,101,498 1,095,508 1,062,848 1,036,402 983,205 10.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 42,981 42,981 42,981 42,981 -
Div Payout % - - - 31.57% 30.18% 27.04% 30.81% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,144,862 1,121,220 1,101,498 1,095,508 1,062,848 1,036,402 983,205 10.71%
NOSH 537,494 536,468 537,316 537,014 536,792 536,995 537,270 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.09% 8.50% 10.46% 9.11% 9.84% 11.05% 10.25% -
ROE 10.72% 11.33% 14.47% 12.43% 13.40% 15.34% 14.19% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 281.98 278.50 283.42 278.31 268.24 265.72 250.72 8.17%
EPS 22.82 23.68 29.66 25.35 26.53 29.60 25.97 -8.28%
DPS 0.00 0.00 0.00 8.00 8.00 8.00 8.00 -
NAPS 2.13 2.09 2.05 2.04 1.98 1.93 1.83 10.68%
Adjusted Per Share Value based on latest NOSH - 537,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.62 190.86 194.55 190.93 183.95 182.29 172.08 8.20%
EPS 15.67 16.23 20.36 17.39 18.19 20.31 17.82 -8.23%
DPS 0.00 0.00 0.00 5.49 5.49 5.49 5.49 -
NAPS 1.4626 1.4324 1.4072 1.3995 1.3578 1.324 1.256 10.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.28 5.29 4.64 4.72 5.35 4.77 5.48 -
P/RPS 1.52 1.90 1.64 1.70 1.99 1.80 2.19 -21.66%
P/EPS 18.75 22.34 15.65 18.62 20.17 16.11 21.10 -7.59%
EY 5.33 4.48 6.39 5.37 4.96 6.21 4.74 8.15%
DY 0.00 0.00 0.00 1.69 1.50 1.68 1.46 -
P/NAPS 2.01 2.53 2.26 2.31 2.70 2.47 2.99 -23.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 22/05/15 17/02/15 20/11/14 21/08/14 22/05/14 19/02/14 -
Price 3.90 4.94 4.59 4.98 5.17 4.45 5.29 -
P/RPS 1.38 1.77 1.62 1.79 1.93 1.67 2.11 -24.71%
P/EPS 17.09 20.86 15.48 19.65 19.49 15.03 20.37 -11.07%
EY 5.85 4.79 6.46 5.09 5.13 6.65 4.91 12.42%
DY 0.00 0.00 0.00 1.61 1.55 1.80 1.51 -
P/NAPS 1.83 2.36 2.24 2.44 2.61 2.31 2.89 -26.32%

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