[POS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.29%
YoY- 51.88%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 787,218 786,284 694,369 679,618 672,378 701,136 648,042 13.86%
PBT 297,770 298,152 111,994 124,240 122,570 158,524 95,489 113.59%
Tax -45,532 -45,552 -35,853 -36,421 -35,004 -48,868 -28,177 37.74%
NP 252,238 252,600 76,141 87,818 87,566 109,656 67,312 141.45%
-
NP to SH 252,238 252,600 76,141 87,818 87,566 109,656 67,312 141.45%
-
Tax Rate 15.29% 15.28% 32.01% 29.32% 28.56% 30.83% 29.51% -
Total Cost 534,980 533,684 618,228 591,800 584,812 591,480 580,730 -5.32%
-
Net Worth 1,569,290 1,406,479 1,202,892 827,604 820,322 808,951 1,137,788 23.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,569,290 1,406,479 1,202,892 827,604 820,322 808,951 1,137,788 23.93%
NOSH 505,082 471,973 422,067 413,802 410,161 404,475 395,065 17.81%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 32.04% 32.13% 10.97% 12.92% 13.02% 15.64% 10.39% -
ROE 16.07% 17.96% 6.33% 10.61% 10.67% 13.56% 5.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 155.86 166.60 164.52 164.24 163.93 173.34 164.03 -3.35%
EPS 49.94 53.52 18.04 21.23 21.36 27.12 15.45 118.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.107 2.98 2.85 2.00 2.00 2.00 2.88 5.19%
Adjusted Per Share Value based on latest NOSH - 421,211
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.57 100.45 88.71 86.82 85.90 89.57 82.79 13.86%
EPS 32.22 32.27 9.73 11.22 11.19 14.01 8.60 141.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0048 1.7968 1.5367 1.0573 1.048 1.0334 1.4535 23.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.50 2.88 2.60 2.23 2.09 1.84 1.49 -
P/RPS 2.25 1.73 1.58 1.36 1.27 1.06 0.91 82.95%
P/EPS 7.01 5.38 14.41 10.51 9.79 6.79 8.75 -13.75%
EY 14.27 18.58 6.94 9.52 10.21 14.73 11.44 15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.97 0.91 1.12 1.05 0.92 0.52 67.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 -
Price 3.50 3.04 2.93 2.29 2.14 1.95 1.88 -
P/RPS 2.25 1.82 1.78 1.39 1.31 1.12 1.15 56.49%
P/EPS 7.01 5.68 16.24 10.79 10.02 7.19 11.03 -26.10%
EY 14.27 17.61 6.16 9.27 9.98 13.90 9.06 35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.02 1.03 1.15 1.07 0.98 0.65 44.62%

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