[POS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.45%
YoY- 67.52%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 694,369 685,554 671,055 668,657 657,851 635,480 629,130 6.76%
PBT 111,995 124,851 111,076 113,769 93,061 81,249 71,154 35.12%
Tax -35,853 -37,456 -33,999 -34,954 -28,164 -26,333 -22,348 36.84%
NP 76,142 87,395 77,077 78,815 64,897 54,916 48,806 34.33%
-
NP to SH 76,142 87,395 77,077 78,815 64,897 54,916 48,806 34.33%
-
Tax Rate 32.01% 30.00% 30.61% 30.72% 30.26% 32.41% 31.41% -
Total Cost 618,227 598,159 593,978 589,842 592,954 580,564 580,324 4.28%
-
Net Worth 1,257,180 842,423 831,516 808,951 1,172,635 1,141,726 1,140,271 6.69%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 15,619 15,619 -
Div Payout % - - - - - 28.44% 32.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,257,180 842,423 831,516 808,951 1,172,635 1,141,726 1,140,271 6.69%
NOSH 441,115 421,211 415,758 404,475 401,670 397,398 391,079 8.31%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.97% 12.75% 11.49% 11.79% 9.87% 8.64% 7.76% -
ROE 6.06% 10.37% 9.27% 9.74% 5.53% 4.81% 4.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 157.41 162.76 161.41 165.31 163.78 159.91 160.87 -1.43%
EPS 17.26 20.75 18.54 19.49 16.16 13.82 12.48 24.01%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 2.85 2.00 2.00 2.00 2.9194 2.873 2.9157 -1.50%
Adjusted Per Share Value based on latest NOSH - 404,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 88.71 87.58 85.73 85.42 84.04 81.18 80.37 6.77%
EPS 9.73 11.16 9.85 10.07 8.29 7.02 6.23 34.43%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.6061 1.0762 1.0623 1.0334 1.498 1.4586 1.4567 6.69%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.60 2.23 2.09 1.84 1.49 1.57 1.45 -
P/RPS 1.65 1.37 1.29 1.11 0.91 0.98 0.90 49.51%
P/EPS 15.06 10.75 11.27 9.44 9.22 11.36 11.62 18.77%
EY 6.64 9.30 8.87 10.59 10.84 8.80 8.61 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 2.55 2.76 -
P/NAPS 0.91 1.12 1.05 0.92 0.51 0.55 0.50 48.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.93 2.29 2.14 1.95 1.88 1.48 1.55 -
P/RPS 1.86 1.41 1.33 1.18 1.15 0.93 0.96 55.10%
P/EPS 16.97 11.04 11.54 10.01 11.64 10.71 12.42 23.01%
EY 5.89 9.06 8.66 9.99 8.59 9.34 8.05 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 2.70 2.58 -
P/NAPS 1.03 1.15 1.07 0.98 0.64 0.52 0.53 55.41%

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