[POS] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[POS] POS MALAYSIA BHD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- 14.44%

YoY- -41.15%

Quarter Report

Pos Malaysia Berhad-1st Quarter Financial Result (30 June 2016).pdf

Latest QR

Upcoming QR

POS's Result

POS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	2,241,059	2,355,117	2,278,021	1,742,942	1,515,615	1,439,888	1,314,012	8.22%
YoY %	-4.84%	3.38%	30.70%	15.00%	5.26%	9.58%	-	-
Horiz. %	170.55%	179.23%	173.36%	132.64%	115.34%	109.58%	100.00%	-
PBT	-289,098	-158,418	135,349	101,810	175,646	197,401	203,805	-
YoY %	-82.49%	-217.04%	32.94%	-42.04%	-11.02%	-3.14%	-	-
Horiz. %	-141.85%	-77.73%	66.41%	49.95%	86.18%	96.86%	100.00%	-
Tax	24,297	-7,352	-45,350	-29,609	-52,966	-55,714	-46,137	-
YoY %	430.48%	83.79%	-53.16%	44.10%	4.93%	-20.76%	-	-
Horiz. %	-52.66%	15.94%	98.29%	64.18%	114.80%	120.76%	100.00%	-
NP	-264,801	-165,770	89,999	72,201	122,680	141,687	157,668	-
YoY %	-59.74%	-284.19%	24.65%	-41.15%	-13.41%	-10.14%	-	-
Horiz. %	-167.95%	-105.14%	57.08%	45.79%	77.81%	89.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-264,801	-165,745	90,128	72,201	122,680	142,395	158,465	-
YoY %	-59.76%	-283.90%	24.83%	-41.15%	-13.85%	-10.14%	-	-
Horiz. %	-167.10%	-104.59%	56.88%	45.56%	77.42%	89.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	33.51%	29.08%	30.15%	28.22%	22.64%	-
YoY %	-	-	15.23%	-3.55%	6.84%	24.65%	-	-
Horiz. %	-	-	148.01%	128.45%	133.17%	124.65%	100.00%	-
Total Cost	2,505,860	2,520,887	2,188,022	1,670,741	1,392,935	1,298,201	1,156,344	12.12%
YoY %	-0.60%	15.21%	30.96%	19.94%	7.30%	12.27%	-	-
Horiz. %	216.71%	218.00%	189.22%	144.48%	120.46%	112.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,408,998	1,714,281	1,972,597	1,149,176	1,144,862	1,062,848	988,734	5.38%
YoY %	-17.81%	-13.10%	71.65%	0.38%	7.72%	7.50%	-	-
Horiz. %	142.51%	173.38%	199.51%	116.23%	115.79%	107.50%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	31,311	62,622	91,607	70,427	-	42,981	42,823	-4.52%
YoY %	-50.00%	-31.64%	30.07%	0.00%	-	0.37%	-	-
Horiz. %	73.12%	146.23%	213.92%	164.46%	-	100.37%	100.00%	-
Div Payout %	0.00%	0.00%	101.64%	97.54%	-	30.18%	27.02%	-
YoY %	0.00%	0.00%	4.20%	0.00%	-	11.70%	-	-
Horiz. %	0.00%	0.00%	376.17%	360.99%	-	111.70%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,408,998	1,714,281	1,972,597	1,149,176	1,144,862	1,062,848	988,734	5.38%
YoY %	-17.81%	-13.10%	71.65%	0.38%	7.72%	7.50%	-	-
Horiz. %	142.51%	173.38%	199.51%	116.23%	115.79%	107.50%	100.00%	-
NOSH	782,776	782,776	782,776	536,998	537,494	536,792	537,355	5.72%
YoY %	0.00%	0.00%	45.77%	-0.09%	0.13%	-0.10%	-	-
Horiz. %	145.67%	145.67%	145.67%	99.93%	100.03%	99.90%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-11.82%	-7.04%	3.95%	4.14%	8.09%	9.84%	12.00%	-
YoY %	-67.90%	-278.23%	-4.59%	-48.83%	-17.78%	-18.00%	-	-
Horiz. %	-98.50%	-58.67%	32.92%	34.50%	67.42%	82.00%	100.00%	-
ROE	-18.79%	-9.67%	4.57%	6.28%	10.72%	13.40%	16.03%	-
YoY %	-94.31%	-311.60%	-27.23%	-41.42%	-20.00%	-16.41%	-	-
Horiz. %	-117.22%	-60.32%	28.51%	39.18%	66.87%	83.59%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	286.30	300.87	291.02	324.57	281.98	268.24	244.53	2.36%
YoY %	-4.84%	3.38%	-10.34%	15.10%	5.12%	9.70%	-	-
Horiz. %	117.08%	123.04%	119.01%	132.73%	115.32%	109.70%	100.00%	-
EPS	-33.83	-21.17	11.51	13.45	22.82	26.53	29.49	-
YoY %	-59.80%	-283.93%	-14.42%	-41.06%	-13.98%	-10.04%	-	-
Horiz. %	-114.72%	-71.79%	39.03%	45.61%	77.38%	89.96%	100.00%	-
DPS	4.00	8.00	11.70	13.10	0.00	8.00	8.00	-9.75%
YoY %	-50.00%	-31.62%	-10.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	146.25%	163.75%	0.00%	100.00%	100.00%	-
NAPS	1.80	2.19	2.52	2.14	2.13	1.98	1.84	-0.32%
YoY %	-17.81%	-13.10%	17.76%	0.47%	7.58%	7.61%	-	-
Horiz. %	97.83%	119.02%	136.96%	116.30%	115.76%	107.61%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 536,998
RPS	286.30	300.87	291.02	222.66	193.62	183.95	167.87	8.22%
YoY %	-4.84%	3.38%	30.70%	15.00%	5.26%	9.58%	-	-
Horiz. %	170.55%	179.23%	173.36%	132.64%	115.34%	109.58%	100.00%	-
EPS	-33.83	-21.17	11.51	9.22	15.67	18.19	20.24	-
YoY %	-59.80%	-283.93%	24.84%	-41.16%	-13.85%	-10.13%	-	-
Horiz. %	-167.14%	-104.59%	56.87%	45.55%	77.42%	89.87%	100.00%	-
DPS	4.00	8.00	11.70	9.00	0.00	5.49	5.47	-4.52%
YoY %	-50.00%	-31.62%	30.00%	0.00%	0.00%	0.37%	-	-
Horiz. %	73.13%	146.25%	213.89%	164.53%	0.00%	100.37%	100.00%	-
NAPS	1.80	2.19	2.52	1.4681	1.4626	1.3578	1.2631	5.38%
YoY %	-17.81%	-13.10%	71.65%	0.38%	7.72%	7.50%	-	-
Horiz. %	142.51%	173.38%	199.51%	116.23%	115.79%	107.50%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.71	1.83	5.30	2.81	4.28	5.35	4.70	-
P/RPS	0.25	0.61	1.82	0.87	1.52	1.99	1.92	-26.04%
YoY %	-59.02%	-66.48%	109.20%	-42.76%	-23.62%	3.65%	-	-
Horiz. %	13.02%	31.77%	94.79%	45.31%	79.17%	103.65%	100.00%	-
P/EPS	-2.10	-8.64	46.03	20.90	18.75	20.17	15.94	-
YoY %	75.69%	-118.77%	120.24%	11.47%	-7.04%	26.54%	-	-
Horiz. %	-13.17%	-54.20%	288.77%	131.12%	117.63%	126.54%	100.00%	-
EY	-47.65	-11.57	2.17	4.78	5.33	4.96	6.27	-
YoY %	-311.84%	-633.18%	-54.60%	-10.32%	7.46%	-20.89%	-	-
Horiz. %	-759.97%	-184.53%	34.61%	76.24%	85.01%	79.11%	100.00%	-
DY	5.63	4.37	2.21	4.66	0.00	1.50	1.70	19.39%
YoY %	28.83%	97.74%	-52.58%	0.00%	0.00%	-11.76%	-	-
Horiz. %	331.18%	257.06%	130.00%	274.12%	0.00%	88.24%	100.00%	-
P/NAPS	0.39	0.84	2.10	1.31	2.01	2.70	2.55	-24.26%
YoY %	-53.57%	-60.00%	60.31%	-34.83%	-25.56%	5.88%	-	-
Horiz. %	15.29%	32.94%	82.35%	51.37%	78.82%	105.88%	100.00%	-

	31/03/20	31/03/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	15/06/20	21/05/19	17/08/17	26/08/16	24/08/15	21/08/14	16/08/13	-
Price	0.95	1.58	5.19	3.22	3.90	5.17	5.25	-
P/RPS	0.33	0.53	1.78	0.99	1.38	1.93	2.15	-24.22%
YoY %	-37.74%	-70.22%	79.80%	-28.26%	-28.50%	-10.23%	-	-
Horiz. %	15.35%	24.65%	82.79%	46.05%	64.19%	89.77%	100.00%	-
P/EPS	-2.81	-7.46	45.08	23.95	17.09	19.49	17.80	-
YoY %	62.33%	-116.55%	88.23%	40.14%	-12.31%	9.49%	-	-
Horiz. %	-15.79%	-41.91%	253.26%	134.55%	96.01%	109.49%	100.00%	-
EY	-35.61	-13.40	2.22	4.18	5.85	5.13	5.62	-
YoY %	-165.75%	-703.60%	-46.89%	-28.55%	14.04%	-8.72%	-	-
Horiz. %	-633.63%	-238.43%	39.50%	74.38%	104.09%	91.28%	100.00%	-
DY	4.21	5.06	2.25	4.07	0.00	1.55	1.52	16.27%
YoY %	-16.80%	124.89%	-44.72%	0.00%	0.00%	1.97%	-	-
Horiz. %	276.97%	332.89%	148.03%	267.76%	0.00%	101.97%	100.00%	-
P/NAPS	0.53	0.72	2.06	1.50	1.83	2.61	2.85	-22.04%
YoY %	-26.39%	-65.05%	37.33%	-18.03%	-29.89%	-8.42%	-	-
Horiz. %	18.60%	25.26%	72.28%	52.63%	64.21%	91.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos