[POS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 635,480 629,130 621,675 644,958 491,489 338,813 187,761 125.25%
PBT 81,249 71,154 68,252 75,767 55,908 47,883 26,438 111.23%
Tax -26,333 -22,348 -21,205 -28,086 -19,777 -17,405 -12,308 65.96%
NP 54,916 48,806 47,047 47,681 36,131 30,478 14,130 146.98%
-
NP to SH 54,916 48,806 47,047 47,681 36,131 30,478 14,130 146.98%
-
Tax Rate 32.41% 31.41% 31.07% 37.07% 35.37% 36.35% 46.55% -
Total Cost 580,564 580,324 574,628 597,277 455,358 308,335 173,631 123.44%
-
Net Worth 1,141,726 1,140,271 1,122,436 780,991 1,093,680 1,091,483 1,073,021 4.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 15,619 15,619 15,619 15,619 - - - -
Div Payout % 28.44% 32.00% 33.20% 32.76% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,141,726 1,140,271 1,122,436 780,991 1,093,680 1,091,483 1,073,021 4.22%
NOSH 397,398 391,079 391,188 390,495 389,862 391,100 390,331 1.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.64% 7.76% 7.57% 7.39% 7.35% 9.00% 7.53% -
ROE 4.81% 4.28% 4.19% 6.11% 3.30% 2.79% 1.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 159.91 160.87 158.92 165.16 126.07 86.63 48.10 122.58%
EPS 13.82 12.48 12.03 12.21 9.27 7.79 3.62 144.06%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 2.873 2.9157 2.8693 2.00 2.8053 2.7908 2.749 2.98%
Adjusted Per Share Value based on latest NOSH - 390,495
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 81.18 80.37 79.42 82.39 62.79 43.28 23.99 125.22%
EPS 7.02 6.23 6.01 6.09 4.62 3.89 1.81 146.64%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.4586 1.4567 1.4339 0.9977 1.3972 1.3944 1.3708 4.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.57 1.45 1.21 1.29 1.33 1.69 1.60 -
P/RPS 0.98 0.90 0.76 0.78 1.05 1.95 3.33 -55.72%
P/EPS 11.36 11.62 10.06 10.56 14.35 21.69 44.20 -59.54%
EY 8.80 8.61 9.94 9.47 6.97 4.61 2.26 147.29%
DY 2.55 2.76 3.31 3.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.42 0.65 0.47 0.61 0.58 -3.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 30/05/02 -
Price 1.48 1.55 1.39 1.14 1.39 1.60 1.70 -
P/RPS 0.93 0.96 0.87 0.69 1.10 1.85 3.53 -58.87%
P/EPS 10.71 12.42 11.56 9.34 15.00 20.53 46.96 -62.63%
EY 9.34 8.05 8.65 10.71 6.67 4.87 2.13 167.66%
DY 2.70 2.58 2.88 3.51 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.48 0.57 0.50 0.57 0.62 -11.05%

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