[POS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 46.93%
YoY- 41.95%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 787,026 777,555 751,789 715,656 694,369 685,554 671,055 11.18%
PBT 152,993 216,066 199,595 146,902 111,995 124,851 111,076 23.72%
Tax -7,634 -30,371 -41,117 -35,024 -35,853 -37,456 -33,999 -62.95%
NP 145,359 185,695 158,478 111,878 76,142 87,395 77,077 52.46%
-
NP to SH 145,359 185,695 158,478 111,878 76,142 87,395 77,077 52.46%
-
Tax Rate 4.99% 14.06% 20.60% 23.84% 32.01% 30.00% 30.61% -
Total Cost 641,667 591,860 593,311 603,778 618,227 598,159 593,978 5.26%
-
Net Worth 1,572,028 1,597,601 1,573,971 1,406,479 1,257,180 842,423 831,516 52.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,572,028 1,597,601 1,573,971 1,406,479 1,257,180 842,423 831,516 52.71%
NOSH 512,061 509,276 506,588 471,973 441,115 421,211 415,758 14.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.47% 23.88% 21.08% 15.63% 10.97% 12.75% 11.49% -
ROE 9.25% 11.62% 10.07% 7.95% 6.06% 10.37% 9.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 153.70 152.68 148.40 151.63 157.41 162.76 161.41 -3.20%
EPS 28.39 36.46 31.28 23.70 17.26 20.75 18.54 32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.137 3.107 2.98 2.85 2.00 2.00 32.96%
Adjusted Per Share Value based on latest NOSH - 471,973
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 100.54 99.33 96.04 91.43 88.71 87.58 85.73 11.17%
EPS 18.57 23.72 20.25 14.29 9.73 11.16 9.85 52.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0083 2.0409 2.0108 1.7968 1.6061 1.0762 1.0623 52.71%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.04 3.30 3.50 2.88 2.60 2.23 2.09 -
P/RPS 2.63 2.16 2.36 1.90 1.65 1.37 1.29 60.57%
P/EPS 14.23 9.05 11.19 12.15 15.06 10.75 11.27 16.77%
EY 7.03 11.05 8.94 8.23 6.64 9.30 8.87 -14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.05 1.13 0.97 0.91 1.12 1.05 16.43%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 29/10/04 26/08/04 -
Price 4.26 3.72 3.50 3.04 2.93 2.29 2.14 -
P/RPS 2.77 2.44 2.36 2.00 1.86 1.41 1.33 62.86%
P/EPS 15.01 10.20 11.19 12.82 16.97 11.04 11.54 19.09%
EY 6.66 9.80 8.94 7.80 5.89 9.06 8.66 -16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.19 1.13 1.02 1.03 1.15 1.07 19.00%

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