[POS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.08%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 701,136 648,042 642,681 645,970 657,912 644,919 655,318 4.60%
PBT 158,524 95,489 81,853 86,540 75,692 76,359 74,544 65.29%
Tax -48,868 -28,177 -24,032 -23,334 -21,708 -26,053 -26,369 50.81%
NP 109,656 67,312 57,821 63,206 53,984 50,306 48,174 72.95%
-
NP to SH 109,656 67,312 57,821 63,206 53,984 50,306 48,174 72.95%
-
Tax Rate 30.83% 29.51% 29.36% 26.96% 28.68% 34.12% 35.37% -
Total Cost 591,480 580,730 584,860 582,764 603,928 594,613 607,144 -1.72%
-
Net Worth 808,951 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 1,095,765 -18.30%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 808,951 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 1,095,765 -18.30%
NOSH 404,475 395,065 392,807 390,642 391,188 390,878 390,605 2.35%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.64% 10.39% 9.00% 9.78% 8.21% 7.80% 7.35% -
ROE 13.56% 5.92% 5.12% 5.55% 4.81% 4.53% 4.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 173.34 164.03 163.61 165.36 168.18 164.99 167.77 2.19%
EPS 27.12 15.45 14.72 16.18 13.80 12.87 12.33 69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.88 2.873 2.9157 2.8693 2.8415 2.8053 -20.17%
Adjusted Per Share Value based on latest NOSH - 391,079
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 89.57 82.79 82.10 82.52 84.05 82.39 83.72 4.60%
EPS 14.01 8.60 7.39 8.07 6.90 6.43 6.15 73.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0334 1.4535 1.4417 1.4551 1.4339 1.4189 1.3998 -18.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.84 1.49 1.57 1.45 1.21 1.29 1.33 -
P/RPS 1.06 0.91 0.96 0.88 0.72 0.78 0.79 21.63%
P/EPS 6.79 8.75 10.67 8.96 8.77 10.02 10.78 -26.49%
EY 14.73 11.44 9.38 11.16 11.40 9.98 9.27 36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.52 0.55 0.50 0.42 0.45 0.47 56.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.95 1.88 1.48 1.55 1.39 1.14 1.39 -
P/RPS 1.12 1.15 0.90 0.94 0.83 0.69 0.83 22.09%
P/EPS 7.19 11.03 10.05 9.58 10.07 8.86 11.27 -25.87%
EY 13.90 9.06 9.95 10.44 9.93 11.29 8.87 34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.65 0.52 0.53 0.48 0.40 0.50 56.55%

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