[POS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.27%
YoY- 166.33%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 931,713 864,688 828,921 790,532 679,618 642,681 655,318 6.03%
PBT 144,041 187,877 192,102 263,001 124,240 81,853 74,544 11.59%
Tax -35,530 -49,390 -52,700 -29,112 -36,421 -24,032 -26,369 5.09%
NP 108,510 138,486 139,402 233,889 87,818 57,821 48,174 14.47%
-
NP to SH 103,093 138,486 139,402 233,889 87,818 57,821 48,174 13.50%
-
Tax Rate 24.67% 26.29% 27.43% 11.07% 29.32% 29.36% 35.37% -
Total Cost 823,202 726,201 689,518 556,642 591,800 584,860 607,144 5.19%
-
Net Worth 875,219 974,225 1,622,305 1,588,577 827,604 1,128,537 1,095,765 -3.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 875,219 974,225 1,622,305 1,588,577 827,604 1,128,537 1,095,765 -3.67%
NOSH 536,944 523,777 514,527 506,400 413,802 392,807 390,605 5.44%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.65% 16.02% 16.82% 29.59% 12.92% 9.00% 7.35% -
ROE 11.78% 14.22% 8.59% 14.72% 10.61% 5.12% 4.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 173.52 165.09 161.10 156.11 164.24 163.61 167.77 0.56%
EPS 19.20 26.44 27.09 46.19 21.23 14.72 12.33 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.86 3.153 3.137 2.00 2.873 2.8053 -8.64%
Adjusted Per Share Value based on latest NOSH - 509,276
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.03 110.46 105.89 100.99 86.82 82.10 83.72 6.03%
EPS 13.17 17.69 17.81 29.88 11.22 7.39 6.15 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1181 1.2446 2.0725 2.0294 1.0573 1.4417 1.3998 -3.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 3.02 4.86 3.30 2.23 1.57 1.33 -
P/RPS 1.04 1.83 3.02 2.11 1.36 0.96 0.79 4.68%
P/EPS 9.38 11.42 17.94 7.14 10.51 10.67 10.78 -2.28%
EY 10.67 8.75 5.57 14.00 9.52 9.38 9.27 2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.62 1.54 1.05 1.12 0.55 0.47 15.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 23/11/07 28/11/06 30/11/05 29/10/04 28/11/03 29/11/02 -
Price 1.87 2.73 5.00 3.72 2.29 1.48 1.39 -
P/RPS 1.08 1.65 3.10 2.38 1.39 0.90 0.83 4.48%
P/EPS 9.74 10.33 18.45 8.05 10.79 10.05 11.27 -2.40%
EY 10.27 9.68 5.42 12.42 9.27 9.95 8.87 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.47 1.59 1.19 1.15 0.52 0.50 14.87%

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