[POS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 62.91%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 694,369 679,618 672,378 701,136 648,042 642,681 645,970 4.91%
PBT 111,994 124,240 122,570 158,524 95,489 81,853 86,540 18.66%
Tax -35,853 -36,421 -35,004 -48,868 -28,177 -24,032 -23,334 32.98%
NP 76,141 87,818 87,566 109,656 67,312 57,821 63,206 13.15%
-
NP to SH 76,141 87,818 87,566 109,656 67,312 57,821 63,206 13.15%
-
Tax Rate 32.01% 29.32% 28.56% 30.83% 29.51% 29.36% 26.96% -
Total Cost 618,228 591,800 584,812 591,480 580,730 584,860 582,764 3.99%
-
Net Worth 1,202,892 827,604 820,322 808,951 1,137,788 1,128,537 1,138,997 3.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,202,892 827,604 820,322 808,951 1,137,788 1,128,537 1,138,997 3.68%
NOSH 422,067 413,802 410,161 404,475 395,065 392,807 390,642 5.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.97% 12.92% 13.02% 15.64% 10.39% 9.00% 9.78% -
ROE 6.33% 10.61% 10.67% 13.56% 5.92% 5.12% 5.55% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 164.52 164.24 163.93 173.34 164.03 163.61 165.36 -0.33%
EPS 18.04 21.23 21.36 27.12 15.45 14.72 16.18 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.00 2.00 2.00 2.88 2.873 2.9157 -1.50%
Adjusted Per Share Value based on latest NOSH - 404,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 88.71 86.82 85.90 89.57 82.79 82.10 82.52 4.91%
EPS 9.73 11.22 11.19 14.01 8.60 7.39 8.07 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5367 1.0573 1.048 1.0334 1.4535 1.4417 1.4551 3.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.60 2.23 2.09 1.84 1.49 1.57 1.45 -
P/RPS 1.58 1.36 1.27 1.06 0.91 0.96 0.88 47.46%
P/EPS 14.41 10.51 9.79 6.79 8.75 10.67 8.96 37.07%
EY 6.94 9.52 10.21 14.73 11.44 9.38 11.16 -27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 1.05 0.92 0.52 0.55 0.50 48.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.93 2.29 2.14 1.95 1.88 1.48 1.55 -
P/RPS 1.78 1.39 1.31 1.12 1.15 0.90 0.94 52.76%
P/EPS 16.24 10.79 10.02 7.19 11.03 10.05 9.58 41.94%
EY 6.16 9.27 9.98 13.90 9.06 9.95 10.44 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.15 1.07 0.98 0.65 0.52 0.53 55.41%

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