[POS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -37.85%
YoY- 90.91%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 828,921 836,288 847,928 787,026 790,532 787,218 786,284 3.57%
PBT 192,102 179,766 230,008 152,994 263,001 297,770 298,152 -25.38%
Tax -52,700 -49,698 -73,272 -7,635 -29,112 -45,532 -45,552 10.19%
NP 139,402 130,068 156,736 145,359 233,889 252,238 252,600 -32.69%
-
NP to SH 139,402 130,068 156,736 145,359 233,889 252,238 252,600 -32.69%
-
Tax Rate 27.43% 27.65% 31.86% 4.99% 11.07% 15.29% 15.28% -
Total Cost 689,518 706,220 691,192 641,667 556,642 534,980 533,684 18.60%
-
Net Worth 1,622,305 1,583,436 1,612,552 1,558,687 1,588,577 1,569,290 1,406,479 9.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,622,305 1,583,436 1,612,552 1,558,687 1,588,577 1,569,290 1,406,479 9.97%
NOSH 514,527 514,102 513,551 507,715 506,400 505,082 471,973 5.91%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.82% 15.55% 18.48% 18.47% 29.59% 32.04% 32.13% -
ROE 8.59% 8.21% 9.72% 9.33% 14.72% 16.07% 17.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 161.10 162.67 165.11 155.01 156.11 155.86 166.60 -2.21%
EPS 27.09 25.30 30.52 28.63 46.19 49.94 53.52 -36.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.153 3.08 3.14 3.07 3.137 3.107 2.98 3.83%
Adjusted Per Share Value based on latest NOSH - 512,061
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 105.89 106.84 108.32 100.54 100.99 100.57 100.45 3.57%
EPS 17.81 16.62 20.02 18.57 29.88 32.22 32.27 -32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0725 2.0228 2.06 1.9912 2.0294 2.0048 1.7968 9.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.86 4.48 4.46 4.04 3.30 3.50 2.88 -
P/RPS 3.02 2.75 2.70 2.61 2.11 2.25 1.73 44.93%
P/EPS 17.94 17.71 14.61 14.11 7.14 7.01 5.38 123.03%
EY 5.57 5.65 6.84 7.09 14.00 14.27 18.58 -55.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.45 1.42 1.32 1.05 1.13 0.97 36.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 17/08/06 30/05/06 28/02/06 30/11/05 29/08/05 27/05/05 -
Price 5.00 4.58 4.28 4.26 3.72 3.50 3.04 -
P/RPS 3.10 2.82 2.59 2.75 2.38 2.25 1.82 42.57%
P/EPS 18.45 18.10 14.02 14.88 8.05 7.01 5.68 119.17%
EY 5.42 5.52 7.13 6.72 12.42 14.27 17.61 -54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.49 1.36 1.39 1.19 1.13 1.02 34.40%

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