[POS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.04%
YoY- -37.95%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 821,870 621,691 418,144 211,982 787,026 592,899 393,609 63.14%
PBT 192,845 144,077 89,883 57,502 152,994 197,251 148,885 18.76%
Tax -51,554 -39,525 -24,849 -18,318 -7,635 -21,834 -22,766 72.18%
NP 141,291 104,552 65,034 39,184 145,359 175,417 126,119 7.84%
-
NP to SH 141,291 104,552 65,034 39,184 145,359 175,417 126,119 7.84%
-
Tax Rate 26.73% 27.43% 27.65% 31.86% 4.99% 11.07% 15.29% -
Total Cost 680,579 517,139 353,110 172,798 641,667 417,482 267,490 86.05%
-
Net Worth 1,611,789 1,622,305 1,583,436 1,612,552 1,558,687 1,588,577 1,569,290 1.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 77,242 - - - - - - -
Div Payout % 54.67% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,611,789 1,622,305 1,583,436 1,612,552 1,558,687 1,588,577 1,569,290 1.79%
NOSH 514,948 514,527 514,102 513,551 507,715 506,400 505,082 1.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.19% 16.82% 15.55% 18.48% 18.47% 29.59% 32.04% -
ROE 8.77% 6.44% 4.11% 2.43% 9.33% 11.04% 8.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 159.60 120.83 81.33 41.28 155.01 117.08 77.93 61.05%
EPS 27.44 20.32 12.65 7.63 28.63 34.64 24.97 6.47%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.153 3.08 3.14 3.07 3.137 3.107 0.49%
Adjusted Per Share Value based on latest NOSH - 513,551
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.99 79.42 53.42 27.08 100.54 75.74 50.28 63.14%
EPS 18.05 13.36 8.31 5.01 18.57 22.41 16.11 7.85%
DPS 9.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0591 2.0725 2.0228 2.06 1.9912 2.0294 2.0048 1.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 5.00 4.86 4.48 4.46 4.04 3.30 3.50 -
P/RPS 3.13 4.02 5.51 10.80 2.61 2.82 4.49 -21.32%
P/EPS 18.22 23.92 35.42 58.45 14.11 9.53 14.02 19.03%
EY 5.49 4.18 2.82 1.71 7.09 10.50 7.13 -15.95%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.54 1.45 1.42 1.32 1.05 1.13 26.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 28/11/06 17/08/06 30/05/06 28/02/06 30/11/05 29/08/05 -
Price 4.44 5.00 4.58 4.28 4.26 3.72 3.50 -
P/RPS 2.78 4.14 5.63 10.37 2.75 3.18 4.49 -27.29%
P/EPS 16.18 24.61 36.21 56.09 14.88 10.74 14.02 9.99%
EY 6.18 4.06 2.76 1.78 6.72 9.31 7.13 -9.06%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.59 1.49 1.36 1.39 1.19 1.13 16.40%

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