[POS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.08%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Revenue 836,288 787,218 672,378 645,970 677,626 14,326 663,436 3.99%
PBT 179,766 297,770 122,570 86,540 95,766 15,464 116,810 7.55%
Tax -49,698 -45,532 -35,004 -23,334 -34,810 -4,036 -63,416 -4.03%
NP 130,068 252,238 87,566 63,206 60,956 11,428 53,394 16.23%
-
NP to SH 130,068 252,238 87,566 63,206 60,956 11,428 53,394 16.23%
-
Tax Rate 27.65% 15.29% 28.56% 26.96% 36.35% 26.10% 54.29% -
Total Cost 706,220 534,980 584,812 582,764 616,670 2,898 610,042 2.50%
-
Net Worth 1,583,436 1,569,290 820,322 1,138,997 1,090,487 847,965 682,654 15.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Net Worth 1,583,436 1,569,290 820,322 1,138,997 1,090,487 847,965 682,654 15.27%
NOSH 514,102 505,082 410,161 390,642 390,743 388,707 368,743 5.77%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
NP Margin 15.55% 32.04% 13.02% 9.78% 9.00% 79.77% 8.05% -
ROE 8.21% 16.07% 10.67% 5.55% 5.59% 1.35% 7.82% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
RPS 162.67 155.86 163.93 165.36 173.42 3.69 179.92 -1.68%
EPS 25.30 49.94 21.36 16.18 15.60 2.94 14.48 9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.107 2.00 2.9157 2.7908 2.1815 1.8513 8.98%
Adjusted Per Share Value based on latest NOSH - 391,079
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
RPS 106.84 100.57 85.90 82.52 86.57 1.83 84.75 3.99%
EPS 16.62 32.22 11.19 8.07 7.79 1.46 6.82 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0228 2.0048 1.048 1.4551 1.3931 1.0833 0.8721 15.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 31/07/01 31/07/00 -
Price 4.48 3.50 2.09 1.45 1.69 1.79 2.36 -
P/RPS 2.75 2.25 1.27 0.88 0.97 48.57 1.31 13.35%
P/EPS 17.71 7.01 9.79 8.96 10.83 60.88 16.30 1.41%
EY 5.65 14.27 10.21 11.16 9.23 1.64 6.14 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.13 1.05 0.50 0.61 0.82 1.27 2.26%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Date 17/08/06 29/08/05 26/08/04 29/08/03 29/08/02 27/09/01 14/09/00 -
Price 4.58 3.50 2.14 1.55 1.60 1.52 1.86 -
P/RPS 2.82 2.25 1.31 0.94 0.92 41.24 1.03 18.55%
P/EPS 18.10 7.01 10.02 9.58 10.26 51.70 12.85 5.95%
EY 5.52 14.27 9.98 10.44 9.75 1.93 7.78 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.13 1.07 0.53 0.57 0.70 1.00 6.97%

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