[POS] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -8.64%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 1,578,334 1,480,926 1,345,588 1,223,522 1,158,954 920,402 916,394 9.08%
PBT 77,542 175,910 238,194 192,266 159,708 88,192 106,878 -5.00%
Tax -25,112 -53,708 -72,804 -57,840 -62,356 -28,740 -29,934 -2.76%
NP 52,430 122,202 165,390 134,426 97,352 59,452 76,944 -5.94%
-
NP to SH 52,430 122,202 165,390 134,426 97,352 59,452 77,714 -6.09%
-
Tax Rate 32.39% 30.53% 30.57% 30.08% 39.04% 32.59% 28.01% -
Total Cost 1,525,904 1,358,724 1,180,198 1,089,096 1,061,602 860,950 839,450 10.02%
-
Net Worth 1,149,592 1,095,307 1,015,831 896,531 843,048 788,758 762,112 6.79%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - 85,895 85,915 134,142 - -
Div Payout % - - - 63.90% 88.25% 225.63% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 1,149,592 1,095,307 1,015,831 896,531 843,048 788,758 762,112 6.79%
NOSH 537,192 536,915 529,078 536,845 536,973 536,570 536,698 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 3.32% 8.25% 12.29% 10.99% 8.40% 6.46% 8.40% -
ROE 4.56% 11.16% 16.28% 14.99% 11.55% 7.54% 10.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 293.81 275.82 254.33 227.91 215.83 171.53 170.75 9.06%
EPS 9.76 22.76 31.26 25.04 18.12 11.08 14.48 -6.11%
DPS 0.00 0.00 0.00 16.00 16.00 25.00 0.00 -
NAPS 2.14 2.04 1.92 1.67 1.57 1.47 1.42 6.77%
Adjusted Per Share Value based on latest NOSH - 536,684
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 201.63 189.19 171.90 156.31 148.06 117.58 117.07 9.08%
EPS 6.70 15.61 21.13 17.17 12.44 7.60 9.93 -6.09%
DPS 0.00 0.00 0.00 10.97 10.98 17.14 0.00 -
NAPS 1.4686 1.3993 1.2977 1.1453 1.077 1.0076 0.9736 6.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 3.66 4.72 5.40 3.11 2.55 3.01 2.20 -
P/RPS 1.25 1.71 2.12 1.36 1.18 1.75 1.29 -0.50%
P/EPS 37.50 20.74 17.27 12.42 14.07 27.17 15.19 15.54%
EY 2.67 4.82 5.79 8.05 7.11 3.68 6.58 -13.42%
DY 0.00 0.00 0.00 5.14 6.27 8.31 0.00 -
P/NAPS 1.71 2.31 2.81 1.86 1.62 2.05 1.55 1.58%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 23/11/15 20/11/14 22/11/13 26/11/12 23/11/11 24/08/10 17/08/09 -
Price 3.89 4.98 5.62 2.98 2.51 3.16 2.25 -
P/RPS 1.32 1.81 2.21 1.31 1.16 1.84 1.32 0.00%
P/EPS 39.86 21.88 17.98 11.90 13.84 28.52 15.54 16.25%
EY 2.51 4.57 5.56 8.40 7.22 3.51 6.44 -13.98%
DY 0.00 0.00 0.00 5.37 6.37 7.91 0.00 -
P/NAPS 1.82 2.44 2.93 1.78 1.60 2.15 1.58 2.28%

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