[POS] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -40.29%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 196,571 184,655 173,525 160,905 175,284 175,840 159,026 15.16%
PBT 74,538 18,815 31,895 21,654 39,631 31,671 18,120 156.51%
Tax -11,388 -8,537 -9,814 -5,285 -12,217 -10,140 -6,357 47.44%
NP 63,150 10,278 22,081 16,369 27,414 21,531 11,763 206.28%
-
NP to SH 63,150 10,278 22,081 16,369 27,414 21,531 11,763 206.28%
-
Tax Rate 15.28% 45.37% 30.77% 24.41% 30.83% 32.02% 35.08% -
Total Cost 133,421 174,377 151,444 144,536 147,870 154,309 147,263 -6.36%
-
Net Worth 1,406,479 1,257,180 842,423 831,516 808,951 1,172,635 1,141,726 14.90%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,406,479 1,257,180 842,423 831,516 808,951 1,172,635 1,141,726 14.90%
NOSH 471,973 441,115 421,211 415,758 404,475 401,670 397,398 12.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 32.13% 5.57% 12.72% 10.17% 15.64% 12.24% 7.40% -
ROE 4.49% 0.82% 2.62% 1.97% 3.39% 1.84% 1.03% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.65 41.86 41.20 38.70 43.34 43.78 40.02 2.69%
EPS 13.38 2.33 5.24 3.94 6.78 4.97 2.96 173.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.85 2.00 2.00 2.00 2.9194 2.873 2.46%
Adjusted Per Share Value based on latest NOSH - 415,758
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.11 23.59 22.17 20.56 22.39 22.46 20.32 15.13%
EPS 8.07 1.31 2.82 2.09 3.50 2.75 1.50 206.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7968 1.6061 1.0762 1.0623 1.0334 1.498 1.4586 14.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.88 2.60 2.23 2.09 1.84 1.49 1.57 -
P/RPS 6.91 6.21 5.41 5.40 4.25 3.40 3.92 45.87%
P/EPS 21.52 111.59 42.54 53.08 27.15 27.80 53.04 -45.16%
EY 4.65 0.90 2.35 1.88 3.68 3.60 1.89 82.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 1.12 1.05 0.92 0.51 0.55 45.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 -
Price 3.04 2.93 2.29 2.14 1.95 1.88 1.48 -
P/RPS 7.30 7.00 5.56 5.53 4.50 4.29 3.70 57.24%
P/EPS 22.72 125.75 43.68 54.35 28.77 35.07 50.00 -40.86%
EY 4.40 0.80 2.29 1.84 3.48 2.85 2.00 69.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.15 1.07 0.98 0.64 0.52 56.63%

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