[POS] QoQ TTM 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- 13.39%
YoY- 59.14%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 751,789 715,656 694,369 685,554 671,055 668,657 657,851 9.31%
PBT 199,595 146,902 111,995 124,851 111,076 113,769 93,061 66.38%
Tax -41,117 -35,024 -35,853 -37,456 -33,999 -34,954 -28,164 28.72%
NP 158,478 111,878 76,142 87,395 77,077 78,815 64,897 81.43%
-
NP to SH 158,478 111,878 76,142 87,395 77,077 78,815 64,897 81.43%
-
Tax Rate 20.60% 23.84% 32.01% 30.00% 30.61% 30.72% 30.26% -
Total Cost 593,311 603,778 618,227 598,159 593,978 589,842 592,954 0.04%
-
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 21.08% 15.63% 10.97% 12.75% 11.49% 11.79% 9.87% -
ROE 10.07% 7.95% 6.06% 10.37% 9.27% 9.74% 5.53% -
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 148.40 151.63 157.41 162.76 161.41 165.31 163.78 -6.36%
EPS 31.28 23.70 17.26 20.75 18.54 19.49 16.16 55.37%
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 96.04 91.43 88.71 87.58 85.73 85.42 84.04 9.31%
EPS 20.25 14.29 9.73 11.16 9.85 10.07 8.29 81.47%
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 2.36 1.90 1.65 1.37 1.29 1.11 0.91 88.87%
P/EPS 11.19 12.15 15.06 10.75 11.27 9.44 9.22 13.79%
EY 8.94 8.23 6.64 9.30 8.87 10.59 10.84 -12.06%
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 2.36 2.00 1.86 1.41 1.33 1.18 1.15 61.55%
P/EPS 11.19 12.82 16.97 11.04 11.54 10.01 11.64 -2.59%
EY 8.94 7.80 5.89 9.06 8.66 9.99 8.59 2.70%
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