[POS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.09%
YoY- 166.33%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 418,144 211,982 787,026 592,899 393,609 196,571 694,369 -28.75%
PBT 89,883 57,502 152,994 197,251 148,885 74,538 111,994 -13.67%
Tax -24,849 -18,318 -7,635 -21,834 -22,766 -11,388 -35,853 -21.73%
NP 65,034 39,184 145,359 175,417 126,119 63,150 76,141 -10.00%
-
NP to SH 65,034 39,184 145,359 175,417 126,119 63,150 76,141 -10.00%
-
Tax Rate 27.65% 31.86% 4.99% 11.07% 15.29% 15.28% 32.01% -
Total Cost 353,110 172,798 641,667 417,482 267,490 133,421 618,228 -31.23%
-
Net Worth 1,583,436 1,612,552 1,558,687 1,588,577 1,569,290 1,406,479 1,202,892 20.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,583,436 1,612,552 1,558,687 1,588,577 1,569,290 1,406,479 1,202,892 20.17%
NOSH 514,102 513,551 507,715 506,400 505,082 471,973 422,067 14.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.55% 18.48% 18.47% 29.59% 32.04% 32.13% 10.97% -
ROE 4.11% 2.43% 9.33% 11.04% 8.04% 4.49% 6.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 81.33 41.28 155.01 117.08 77.93 41.65 164.52 -37.56%
EPS 12.65 7.63 28.63 34.64 24.97 13.38 18.04 -21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.14 3.07 3.137 3.107 2.98 2.85 5.32%
Adjusted Per Share Value based on latest NOSH - 509,276
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.42 27.08 100.54 75.74 50.28 25.11 88.71 -28.75%
EPS 8.31 5.01 18.57 22.41 16.11 8.07 9.73 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0228 2.06 1.9912 2.0294 2.0048 1.7968 1.5367 20.16%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.48 4.46 4.04 3.30 3.50 2.88 2.60 -
P/RPS 5.51 10.80 2.61 2.82 4.49 6.91 1.58 130.49%
P/EPS 35.42 58.45 14.11 9.53 14.02 21.52 14.41 82.43%
EY 2.82 1.71 7.09 10.50 7.13 4.65 6.94 -45.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 1.32 1.05 1.13 0.97 0.91 36.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 30/05/06 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 -
Price 4.58 4.28 4.26 3.72 3.50 3.04 2.93 -
P/RPS 5.63 10.37 2.75 3.18 4.49 7.30 1.78 115.92%
P/EPS 36.21 56.09 14.88 10.74 14.02 22.72 16.24 70.92%
EY 2.76 1.78 6.72 9.31 7.13 4.40 6.16 -41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.36 1.39 1.19 1.13 1.02 1.03 27.99%

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