[POS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -17.06%
YoY- 130.36%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 787,026 592,899 393,609 196,571 694,369 509,714 336,189 76.03%
PBT 152,994 197,251 148,885 74,538 111,994 93,180 61,285 83.71%
Tax -7,635 -21,834 -22,766 -11,388 -35,853 -27,316 -17,502 -42.39%
NP 145,359 175,417 126,119 63,150 76,141 65,864 43,783 122.06%
-
NP to SH 145,359 175,417 126,119 63,150 76,141 65,864 43,783 122.06%
-
Tax Rate 4.99% 11.07% 15.29% 15.28% 32.01% 29.32% 28.56% -
Total Cost 641,667 417,482 267,490 133,421 618,228 443,850 292,406 68.62%
-
Net Worth 1,558,687 1,588,577 1,569,290 1,406,479 1,202,892 827,604 820,322 53.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,558,687 1,588,577 1,569,290 1,406,479 1,202,892 827,604 820,322 53.22%
NOSH 507,715 506,400 505,082 471,973 422,067 413,802 410,161 15.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.47% 29.59% 32.04% 32.13% 10.97% 12.92% 13.02% -
ROE 9.33% 11.04% 8.04% 4.49% 6.33% 7.96% 5.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 155.01 117.08 77.93 41.65 164.52 123.18 81.97 52.74%
EPS 28.63 34.64 24.97 13.38 18.04 15.92 10.68 92.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.137 3.107 2.98 2.85 2.00 2.00 32.96%
Adjusted Per Share Value based on latest NOSH - 471,973
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 100.54 75.74 50.28 25.11 88.71 65.12 42.95 76.02%
EPS 18.57 22.41 16.11 8.07 9.73 8.41 5.59 122.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9912 2.0294 2.0048 1.7968 1.5367 1.0573 1.048 53.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.04 3.30 3.50 2.88 2.60 2.23 2.09 -
P/RPS 2.61 2.82 4.49 6.91 1.58 1.81 2.55 1.55%
P/EPS 14.11 9.53 14.02 21.52 14.41 14.01 19.58 -19.57%
EY 7.09 10.50 7.13 4.65 6.94 7.14 5.11 24.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.05 1.13 0.97 0.91 1.12 1.05 16.43%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 29/10/04 26/08/04 -
Price 4.26 3.72 3.50 3.04 2.93 2.29 2.14 -
P/RPS 2.75 3.18 4.49 7.30 1.78 1.86 2.61 3.53%
P/EPS 14.88 10.74 14.02 22.72 16.24 14.39 20.05 -17.98%
EY 6.72 9.31 7.13 4.40 6.16 6.95 4.99 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.19 1.13 1.02 1.03 1.15 1.07 19.00%

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