[POS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -13.3%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 790,532 787,218 786,284 694,369 679,618 672,378 701,136 8.32%
PBT 263,001 297,770 298,152 111,994 124,240 122,570 158,524 40.10%
Tax -29,112 -45,532 -45,552 -35,853 -36,421 -35,004 -48,868 -29.17%
NP 233,889 252,238 252,600 76,141 87,818 87,566 109,656 65.62%
-
NP to SH 233,889 252,238 252,600 76,141 87,818 87,566 109,656 65.62%
-
Tax Rate 11.07% 15.29% 15.28% 32.01% 29.32% 28.56% 30.83% -
Total Cost 556,642 534,980 533,684 618,228 591,800 584,812 591,480 -3.96%
-
Net Worth 1,588,577 1,569,290 1,406,479 1,202,892 827,604 820,322 808,951 56.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,588,577 1,569,290 1,406,479 1,202,892 827,604 820,322 808,951 56.75%
NOSH 506,400 505,082 471,973 422,067 413,802 410,161 404,475 16.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 29.59% 32.04% 32.13% 10.97% 12.92% 13.02% 15.64% -
ROE 14.72% 16.07% 17.96% 6.33% 10.61% 10.67% 13.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 156.11 155.86 166.60 164.52 164.24 163.93 173.34 -6.73%
EPS 46.19 49.94 53.52 18.04 21.23 21.36 27.12 42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.137 3.107 2.98 2.85 2.00 2.00 2.00 34.95%
Adjusted Per Share Value based on latest NOSH - 441,115
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 100.99 100.57 100.45 88.71 86.82 85.90 89.57 8.32%
EPS 29.88 32.22 32.27 9.73 11.22 11.19 14.01 65.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0294 2.0048 1.7968 1.5367 1.0573 1.048 1.0334 56.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.30 3.50 2.88 2.60 2.23 2.09 1.84 -
P/RPS 2.11 2.25 1.73 1.58 1.36 1.27 1.06 58.17%
P/EPS 7.14 7.01 5.38 14.41 10.51 9.79 6.79 3.40%
EY 14.00 14.27 18.58 6.94 9.52 10.21 14.73 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 0.97 0.91 1.12 1.05 0.92 9.20%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 27/05/05 28/02/05 29/10/04 26/08/04 31/05/04 -
Price 3.72 3.50 3.04 2.93 2.29 2.14 1.95 -
P/RPS 2.38 2.25 1.82 1.78 1.39 1.31 1.12 65.21%
P/EPS 8.05 7.01 5.68 16.24 10.79 10.02 7.19 7.81%
EY 12.42 14.27 17.61 6.16 9.27 9.98 13.90 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.02 1.03 1.15 1.07 0.98 13.80%

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