[POS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 242.04%
YoY- 309.58%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,426,908 1,269,511 1,177,151 902,561 921,667 858,166 821,870 7.90%
PBT 223,389 191,869 151,503 109,264 -518 9,464 201,357 1.44%
Tax -65,664 -40,564 -50,922 -32,553 -32,782 -47,133 -60,065 1.23%
NP 157,725 151,305 100,581 76,711 -33,300 -37,669 141,292 1.52%
-
NP to SH 158,974 151,561 100,581 75,190 -35,876 -37,669 141,292 1.63%
-
Tax Rate 29.39% 21.14% 33.61% 29.79% - 498.02% 29.83% -
Total Cost 1,269,183 1,118,206 1,076,570 825,850 954,967 895,835 680,578 8.97%
-
Net Worth 1,036,402 937,416 896,355 799,990 762,515 858,860 1,548,656 -5.38%
Dividend
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 42,981 42,823 - 53,707 54,449 - - -
Div Payout % 27.04% 28.25% - 71.43% 0.00% - - -
Equity
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,036,402 937,416 896,355 799,990 762,515 858,860 1,548,656 -5.38%
NOSH 536,995 532,622 536,740 536,906 536,982 536,787 516,218 0.54%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.05% 11.92% 8.54% 8.50% -3.61% -4.39% 17.19% -
ROE 15.34% 16.17% 11.22% 9.40% -4.70% -4.39% 9.12% -
Per Share
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 265.72 238.35 219.31 168.10 171.64 159.87 159.21 7.31%
EPS 29.60 28.46 18.74 14.00 -6.68 -7.02 27.37 1.08%
DPS 8.00 8.00 0.00 10.00 10.15 0.00 0.00 -
NAPS 1.93 1.76 1.67 1.49 1.42 1.60 3.00 -5.90%
Adjusted Per Share Value based on latest NOSH - 536,906
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 182.29 162.18 150.38 115.30 117.74 109.63 104.99 7.90%
EPS 20.31 19.36 12.85 9.61 -4.58 -4.81 18.05 1.63%
DPS 5.49 5.47 0.00 6.86 6.96 0.00 0.00 -
NAPS 1.324 1.1976 1.1451 1.022 0.9741 1.0972 1.9784 -5.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.77 4.24 2.73 2.22 2.02 2.44 5.00 -
P/RPS 1.80 1.78 1.24 1.32 1.18 1.53 3.14 -7.38%
P/EPS 16.11 14.90 14.57 15.85 -30.23 -34.77 18.27 -1.71%
EY 6.21 6.71 6.86 6.31 -3.31 -2.88 5.47 1.76%
DY 1.68 1.89 0.00 4.50 5.02 0.00 0.00 -
P/NAPS 2.47 2.41 1.63 1.49 1.42 1.53 1.67 5.54%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/05/14 20/05/13 23/05/12 25/02/10 25/02/09 22/02/08 01/03/07 -
Price 4.45 4.60 2.70 2.09 2.14 2.12 4.44 -
P/RPS 1.67 1.93 1.23 1.24 1.25 1.33 2.79 -6.83%
P/EPS 15.03 16.17 14.41 14.92 -32.03 -30.21 16.22 -1.04%
EY 6.65 6.19 6.94 6.70 -3.12 -3.31 6.16 1.06%
DY 1.80 1.74 0.00 4.78 4.74 0.00 0.00 -
P/NAPS 2.31 2.61 1.62 1.40 1.51 1.32 1.48 6.33%

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