[POS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 37.22%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Revenue 621,691 592,899 509,714 482,011 491,489 116,638 448,247 5.68%
PBT 144,077 197,251 93,180 61,390 55,908 10,261 10,000 56.95%
Tax -39,525 -21,834 -27,316 -18,024 -19,777 -6,954 -10,000 26.14%
NP 104,552 175,417 65,864 43,366 36,131 3,307 0 -
-
NP to SH 104,552 175,417 65,864 43,366 36,131 3,307 -20,216 -
-
Tax Rate 27.43% 11.07% 29.32% 29.36% 35.37% 67.77% 100.00% -
Total Cost 517,139 417,482 443,850 438,645 455,358 113,331 448,247 2.44%
-
Net Worth 1,622,305 1,588,577 827,604 1,128,537 1,095,765 955,528 643,610 16.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Net Worth 1,622,305 1,588,577 827,604 1,128,537 1,095,765 955,528 643,610 16.90%
NOSH 514,527 506,400 413,802 392,807 390,605 389,058 370,935 5.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
NP Margin 16.82% 29.59% 12.92% 9.00% 7.35% 2.84% 0.00% -
ROE 6.44% 11.04% 7.96% 3.84% 3.30% 0.35% -3.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
RPS 120.83 117.08 123.18 122.71 125.83 29.98 120.84 -0.00%
EPS 20.32 34.64 15.92 11.04 9.25 0.85 -5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.153 3.137 2.00 2.873 2.8053 2.456 1.7351 10.62%
Adjusted Per Share Value based on latest NOSH - 397,398
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
RPS 79.42 75.74 65.12 61.58 62.79 14.90 57.26 5.68%
EPS 13.36 22.41 8.41 5.54 4.62 0.42 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0725 2.0294 1.0573 1.4417 1.3998 1.2207 0.8222 16.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 -
Price 4.86 3.30 2.23 1.57 1.33 1.61 1.81 -
P/RPS 4.02 2.82 1.81 1.28 1.06 5.37 1.50 18.12%
P/EPS 23.92 9.53 14.01 14.22 14.38 189.41 -33.21 -
EY 4.18 10.50 7.14 7.03 6.95 0.53 -3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.05 1.12 0.55 0.47 0.66 1.04 6.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Date 28/11/06 30/11/05 29/10/04 28/11/03 29/11/02 28/12/01 30/11/00 -
Price 5.00 3.72 2.29 1.48 1.39 1.62 1.73 -
P/RPS 4.14 3.18 1.86 1.21 1.10 5.40 1.43 19.67%
P/EPS 24.61 10.74 14.39 13.41 15.03 190.59 -31.74 -
EY 4.06 9.31 6.95 7.46 6.65 0.52 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.19 1.15 0.52 0.50 0.66 1.00 8.15%

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