[POS] QoQ Cumulative 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- 15.6%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 592,899 393,609 196,571 694,369 509,714 336,189 175,284 125.16%
PBT 197,251 148,885 74,538 111,994 93,180 61,285 39,631 191.22%
Tax -21,834 -22,766 -11,388 -35,853 -27,316 -17,502 -12,217 47.21%
NP 175,417 126,119 63,150 76,141 65,864 43,783 27,414 244.27%
-
NP to SH 175,417 126,119 63,150 76,141 65,864 43,783 27,414 244.27%
-
Tax Rate 11.07% 15.29% 15.28% 32.01% 29.32% 28.56% 30.83% -
Total Cost 417,482 267,490 133,421 618,228 443,850 292,406 147,870 99.63%
-
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 11.04% 8.04% 4.49% 6.33% 7.96% 5.34% 3.39% -
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 117.08 77.93 41.65 164.52 123.18 81.97 43.34 93.85%
EPS 34.64 24.97 13.38 18.04 15.92 10.68 6.78 196.34%
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 75.74 50.28 25.11 88.71 65.12 42.95 22.39 125.17%
EPS 22.41 16.11 8.07 9.73 8.41 5.59 3.50 244.42%
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 2.82 4.49 6.91 1.58 1.81 2.55 4.25 -23.90%
P/EPS 9.53 14.02 21.52 14.41 14.01 19.58 27.15 -50.20%
EY 10.50 7.13 4.65 6.94 7.14 5.11 3.68 101.04%
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 3.18 4.49 7.30 1.78 1.86 2.61 4.50 -20.64%
P/EPS 10.74 14.02 22.72 16.24 14.39 20.05 28.77 -48.12%
EY 9.31 7.13 4.40 6.16 6.95 4.99 3.48 92.59%
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