[POS] YoY Annualized Quarter 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- -14.93%
YoY- -11.18%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 1,928,949 1,711,734 1,464,681 1,336,717 1,233,366 1,158,808 983,522 11.36%
PBT 141,317 91,164 204,669 203,741 189,038 142,882 118,708 2.82%
Tax -45,357 -26,176 -61,804 -63,036 -30,618 -44,557 -37,338 3.15%
NP 95,960 64,988 142,865 140,705 158,420 98,325 81,369 2.67%
-
NP to SH 95,986 64,988 142,865 140,705 158,420 98,325 81,369 2.67%
-
Tax Rate 32.10% 28.71% 30.20% 30.94% 16.20% 31.18% 31.45% -
Total Cost 1,832,989 1,646,746 1,321,816 1,196,012 1,074,946 1,060,482 902,153 11.99%
-
Net Worth 1,270,276 1,100,430 1,101,029 971,418 911,486 869,829 821,930 7.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div 99,081 93,760 - 56,621 - - - -
Div Payout % 103.22% 144.27% - 40.24% - - - -
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 1,270,276 1,100,430 1,101,029 971,418 911,486 869,829 821,930 7.20%
NOSH 635,138 536,795 537,087 530,829 536,168 536,931 537,209 2.71%
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 4.97% 3.80% 9.75% 10.53% 12.84% 8.49% 8.27% -
ROE 7.56% 5.91% 12.98% 14.48% 17.38% 11.30% 9.90% -
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 303.71 318.88 272.71 251.82 230.03 215.82 183.08 8.42%
EPS 15.11 12.11 26.60 26.51 29.55 18.31 15.15 -0.04%
DPS 15.60 17.47 0.00 10.67 0.00 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 246.42 218.67 187.11 170.77 157.56 148.04 125.65 11.36%
EPS 12.26 8.30 18.25 17.98 20.24 12.56 10.39 2.68%
DPS 12.66 11.98 0.00 7.23 0.00 0.00 0.00 -
NAPS 1.6228 1.4058 1.4066 1.241 1.1644 1.1112 1.05 7.20%
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 1.29 0.87 1.70 2.18 1.51 1.20 1.80 -5.18%
P/EPS 25.87 22.96 17.44 20.67 11.78 14.14 21.79 2.78%
EY 3.87 4.35 5.73 4.84 8.49 7.07 4.59 -2.68%
DY 3.99 6.28 0.00 1.95 0.00 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 1.45 0.75 1.68 2.10 1.51 1.27 1.68 -2.32%
P/EPS 29.18 19.66 17.26 19.96 11.78 15.02 20.27 5.99%
EY 3.43 5.09 5.80 5.01 8.49 6.66 4.93 -5.63%
DY 3.54 7.34 0.00 2.02 0.00 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