[POS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.14%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 786,284 694,369 679,618 672,378 701,136 648,042 642,681 14.37%
PBT 298,152 111,994 124,240 122,570 158,524 95,489 81,853 136.55%
Tax -45,552 -35,853 -36,421 -35,004 -48,868 -28,177 -24,032 53.10%
NP 252,600 76,141 87,818 87,566 109,656 67,312 57,821 166.99%
-
NP to SH 252,600 76,141 87,818 87,566 109,656 67,312 57,821 166.99%
-
Tax Rate 15.28% 32.01% 29.32% 28.56% 30.83% 29.51% 29.36% -
Total Cost 533,684 618,228 591,800 584,812 591,480 580,730 584,860 -5.91%
-
Net Worth 1,406,479 1,202,892 827,604 820,322 808,951 1,137,788 1,128,537 15.79%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,406,479 1,202,892 827,604 820,322 808,951 1,137,788 1,128,537 15.79%
NOSH 471,973 422,067 413,802 410,161 404,475 395,065 392,807 13.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 32.13% 10.97% 12.92% 13.02% 15.64% 10.39% 9.00% -
ROE 17.96% 6.33% 10.61% 10.67% 13.56% 5.92% 5.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 166.60 164.52 164.24 163.93 173.34 164.03 163.61 1.21%
EPS 53.52 18.04 21.23 21.36 27.12 15.45 14.72 136.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.85 2.00 2.00 2.00 2.88 2.873 2.46%
Adjusted Per Share Value based on latest NOSH - 415,758
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 100.45 88.71 86.82 85.90 89.57 82.79 82.10 14.38%
EPS 32.27 9.73 11.22 11.19 14.01 8.60 7.39 166.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7968 1.5367 1.0573 1.048 1.0334 1.4535 1.4417 15.79%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.88 2.60 2.23 2.09 1.84 1.49 1.57 -
P/RPS 1.73 1.58 1.36 1.27 1.06 0.91 0.96 48.03%
P/EPS 5.38 14.41 10.51 9.79 6.79 8.75 10.67 -36.62%
EY 18.58 6.94 9.52 10.21 14.73 11.44 9.38 57.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 1.12 1.05 0.92 0.52 0.55 45.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 -
Price 3.04 2.93 2.29 2.14 1.95 1.88 1.48 -
P/RPS 1.82 1.78 1.39 1.31 1.12 1.15 0.90 59.84%
P/EPS 5.68 16.24 10.79 10.02 7.19 11.03 10.05 -31.61%
EY 17.61 6.16 9.27 9.98 13.90 9.06 9.95 46.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.15 1.07 0.98 0.65 0.52 56.63%

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