[POS] QoQ Cumulative 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- -59.27%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 694,369 509,714 336,189 175,284 648,042 482,011 322,985 66.18%
PBT 111,994 93,180 61,285 39,631 95,489 61,390 43,270 87.96%
Tax -35,853 -27,316 -17,502 -12,217 -28,177 -18,024 -11,667 110.65%
NP 76,141 65,864 43,783 27,414 67,312 43,366 31,603 79.24%
-
NP to SH 76,141 65,864 43,783 27,414 67,312 43,366 31,603 79.24%
-
Tax Rate 32.01% 29.32% 28.56% 30.83% 29.51% 29.36% 26.96% -
Total Cost 618,228 443,850 292,406 147,870 580,730 438,645 291,382 64.74%
-
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% 7.96% 5.34% 3.39% 5.92% 3.84% 2.77% -
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 164.52 123.18 81.97 43.34 164.03 122.71 82.68 57.87%
EPS 18.04 15.92 10.68 6.78 15.45 11.04 8.09 70.26%
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 65.12 42.95 22.39 82.79 61.58 41.26 66.19%
EPS 9.73 8.41 5.59 3.50 8.60 5.54 4.04 79.19%
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 1.81 2.55 4.25 0.91 1.28 1.75 -6.55%
P/EPS 14.41 14.01 19.58 27.15 8.75 14.22 17.92 -13.46%
EY 6.94 7.14 5.11 3.68 11.44 7.03 5.58 15.57%
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 1.86 2.61 4.50 1.15 1.21 1.87 -3.22%
P/EPS 16.24 14.39 20.05 28.77 11.03 13.41 19.16 -10.39%
EY 6.16 6.95 4.99 3.48 9.06 7.46 5.22 11.61%
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