[POS] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -25.52%
YoY- -56.92%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,298,871 2,455,052 1,880,350 1,679,336 1,522,881 1,347,024 1,233,070 9.66%
PBT -203,278 115,155 130,116 96,185 224,085 202,896 186,120 -
Tax 4,691 -38,600 -43,794 -27,541 -64,740 -64,877 -40,468 -
NP -198,587 76,555 86,322 68,644 159,345 138,019 145,652 -
-
NP to SH -198,587 76,852 86,342 68,644 159,345 139,524 145,652 -
-
Tax Rate - 33.52% 33.66% 28.63% 28.89% 31.98% 21.74% -
Total Cost 2,497,458 2,378,497 1,794,028 1,610,692 1,363,536 1,209,005 1,087,418 13.10%
-
Net Worth 1,628,175 1,917,803 1,565,932 1,102,107 1,101,498 983,205 909,993 9.00%
Dividend
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 62,622 83,757 91,607 70,427 - 42,981 42,934 5.75%
Div Payout % 0.00% 108.98% 106.10% 102.60% - 30.81% 29.48% -
Equity
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,628,175 1,917,803 1,565,932 1,102,107 1,101,498 983,205 909,993 9.00%
NOSH 782,776 782,776 782,776 537,613 537,316 537,270 535,290 5.79%
Ratio Analysis
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -8.64% 3.12% 4.59% 4.09% 10.46% 10.25% 11.81% -
ROE -12.20% 4.01% 5.51% 6.23% 14.47% 14.19% 16.01% -
Per Share
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 293.68 313.63 240.16 312.37 283.42 250.72 230.36 3.66%
EPS -25.37 9.82 11.03 12.77 29.66 25.97 27.21 -
DPS 8.00 10.70 11.70 13.10 0.00 8.00 8.00 0.00%
NAPS 2.08 2.45 2.00 2.05 2.05 1.83 1.70 3.03%
Adjusted Per Share Value based on latest NOSH - 537,613
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 293.68 313.63 240.22 214.54 194.55 172.08 157.53 9.66%
EPS -25.37 9.82 11.03 8.77 20.36 17.82 18.61 -
DPS 8.00 10.70 11.70 9.00 0.00 5.49 5.48 5.76%
NAPS 2.08 2.45 2.0005 1.4079 1.4072 1.256 1.1625 9.00%
Price Multiplier on Financial Quarter End Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.63 5.25 3.91 2.78 4.64 5.48 3.48 -
P/RPS 0.56 1.67 1.63 0.89 1.64 2.19 1.51 -13.66%
P/EPS -6.43 53.47 35.46 21.77 15.65 21.10 12.79 -
EY -15.56 1.87 2.82 4.59 6.39 4.74 7.82 -
DY 4.91 2.04 2.99 4.71 0.00 1.46 2.30 11.88%
P/NAPS 0.78 2.14 1.96 1.36 2.26 2.99 2.05 -13.33%
Price Multiplier on Announcement Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/11/19 26/02/18 23/02/17 23/02/16 17/02/15 19/02/14 21/02/13 -
Price 1.48 4.99 4.41 2.38 4.59 5.29 3.48 -
P/RPS 0.50 1.59 1.84 0.76 1.62 2.11 1.51 -15.10%
P/EPS -5.83 50.83 39.99 18.64 15.48 20.37 12.79 -
EY -17.14 1.97 2.50 5.36 6.46 4.91 7.82 -
DY 5.41 2.14 2.65 5.50 0.00 1.51 2.30 13.50%
P/NAPS 0.71 2.04 2.21 1.16 2.24 2.89 2.05 -14.53%

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