[POS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.9%
YoY- 87.72%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 197,038 196,571 184,655 173,525 160,905 175,284 175,840 7.89%
PBT 74,347 74,538 18,815 31,895 21,654 39,631 31,671 76.72%
Tax -11,378 -11,388 -8,537 -9,814 -5,285 -12,217 -10,140 7.98%
NP 62,969 63,150 10,278 22,081 16,369 27,414 21,531 104.64%
-
NP to SH 62,969 63,150 10,278 22,081 16,369 27,414 21,531 104.64%
-
Tax Rate 15.30% 15.28% 45.37% 30.77% 24.41% 30.83% 32.02% -
Total Cost 134,069 133,421 174,377 151,444 144,536 147,870 154,309 -8.95%
-
Net Worth 1,573,971 1,406,479 1,257,180 842,423 831,516 808,951 1,172,635 21.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,573,971 1,406,479 1,257,180 842,423 831,516 808,951 1,172,635 21.70%
NOSH 506,588 471,973 441,115 421,211 415,758 404,475 401,670 16.74%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 31.96% 32.13% 5.57% 12.72% 10.17% 15.64% 12.24% -
ROE 4.00% 4.49% 0.82% 2.62% 1.97% 3.39% 1.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.90 41.65 41.86 41.20 38.70 43.34 43.78 -7.58%
EPS 12.43 13.38 2.33 5.24 3.94 6.78 4.97 84.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.107 2.98 2.85 2.00 2.00 2.00 2.9194 4.24%
Adjusted Per Share Value based on latest NOSH - 421,211
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.17 25.11 23.59 22.17 20.56 22.39 22.46 7.89%
EPS 8.04 8.07 1.31 2.82 2.09 3.50 2.75 104.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0108 1.7968 1.6061 1.0762 1.0623 1.0334 1.498 21.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.50 2.88 2.60 2.23 2.09 1.84 1.49 -
P/RPS 9.00 6.91 6.21 5.41 5.40 4.25 3.40 91.46%
P/EPS 28.16 21.52 111.59 42.54 53.08 27.15 27.80 0.86%
EY 3.55 4.65 0.90 2.35 1.88 3.68 3.60 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.97 0.91 1.12 1.05 0.92 0.51 70.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 -
Price 3.50 3.04 2.93 2.29 2.14 1.95 1.88 -
P/RPS 9.00 7.30 7.00 5.56 5.53 4.50 4.29 63.95%
P/EPS 28.16 22.72 125.75 43.68 54.35 28.77 35.07 -13.62%
EY 3.55 4.40 0.80 2.29 1.84 3.48 2.85 15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.02 1.03 1.15 1.07 0.98 0.64 46.13%

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