[POS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.41%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 679,618 672,378 701,136 648,042 642,681 645,970 657,912 2.18%
PBT 124,240 122,570 158,524 95,489 81,853 86,540 75,692 39.02%
Tax -36,421 -35,004 -48,868 -28,177 -24,032 -23,334 -21,708 41.06%
NP 87,818 87,566 109,656 67,312 57,821 63,206 53,984 38.19%
-
NP to SH 87,818 87,566 109,656 67,312 57,821 63,206 53,984 38.19%
-
Tax Rate 29.32% 28.56% 30.83% 29.51% 29.36% 26.96% 28.68% -
Total Cost 591,800 584,812 591,480 580,730 584,860 582,764 603,928 -1.33%
-
Net Worth 827,604 820,322 808,951 1,137,788 1,128,537 1,138,997 1,122,436 -18.33%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 827,604 820,322 808,951 1,137,788 1,128,537 1,138,997 1,122,436 -18.33%
NOSH 413,802 410,161 404,475 395,065 392,807 390,642 391,188 3.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.92% 13.02% 15.64% 10.39% 9.00% 9.78% 8.21% -
ROE 10.61% 10.67% 13.56% 5.92% 5.12% 5.55% 4.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 164.24 163.93 173.34 164.03 163.61 165.36 168.18 -1.56%
EPS 21.23 21.36 27.12 15.45 14.72 16.18 13.80 33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.88 2.873 2.9157 2.8693 -21.33%
Adjusted Per Share Value based on latest NOSH - 401,670
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 86.82 85.90 89.57 82.79 82.10 82.52 84.05 2.17%
EPS 11.22 11.19 14.01 8.60 7.39 8.07 6.90 38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0573 1.048 1.0334 1.4535 1.4417 1.4551 1.4339 -18.33%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.23 2.09 1.84 1.49 1.57 1.45 1.21 -
P/RPS 1.36 1.27 1.06 0.91 0.96 0.88 0.72 52.62%
P/EPS 10.51 9.79 6.79 8.75 10.67 8.96 8.77 12.78%
EY 9.52 10.21 14.73 11.44 9.38 11.16 11.40 -11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 0.92 0.52 0.55 0.50 0.42 91.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.29 2.14 1.95 1.88 1.48 1.55 1.39 -
P/RPS 1.39 1.31 1.12 1.15 0.90 0.94 0.83 40.89%
P/EPS 10.79 10.02 7.19 11.03 10.05 9.58 10.07 4.69%
EY 9.27 9.98 13.90 9.06 9.95 10.44 9.93 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.98 0.65 0.52 0.53 0.48 78.76%

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