[POS] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 55.22%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Revenue 821,870 787,026 694,369 648,042 644,919 189,461 557,126 6.79%
PBT 192,845 152,994 111,994 95,489 76,359 18,100 28,876 37.83%
Tax -51,554 -7,635 -35,853 -28,177 -26,053 -6,575 -26,084 12.20%
NP 141,291 145,359 76,141 67,312 50,306 11,525 2,792 94.07%
-
NP to SH 141,291 145,359 76,141 67,312 50,306 11,525 2,792 94.07%
-
Tax Rate 26.73% 4.99% 32.01% 29.51% 34.12% 36.33% 90.33% -
Total Cost 680,579 641,667 618,228 580,730 594,613 177,936 554,334 3.52%
-
Net Worth 1,611,789 1,558,687 1,202,892 1,137,788 1,110,679 981,569 868,758 11.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Div 77,242 - - - - - - -
Div Payout % 54.67% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Net Worth 1,611,789 1,558,687 1,202,892 1,137,788 1,110,679 981,569 868,758 11.00%
NOSH 514,948 507,715 422,067 395,065 390,878 360,156 372,266 5.63%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
NP Margin 17.19% 18.47% 10.97% 10.39% 7.80% 6.08% 0.50% -
ROE 8.77% 9.33% 6.33% 5.92% 4.53% 1.17% 0.32% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
RPS 159.60 155.01 164.52 164.03 164.99 52.61 149.66 1.09%
EPS 27.44 28.63 18.04 15.45 12.87 3.20 0.75 83.72%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.07 2.85 2.88 2.8415 2.7254 2.3337 5.08%
Adjusted Per Share Value based on latest NOSH - 401,670
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
RPS 104.99 100.54 88.71 82.79 82.39 24.20 71.17 6.79%
EPS 18.05 18.57 9.73 8.60 6.43 1.47 0.36 93.77%
DPS 9.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0591 1.9912 1.5367 1.4535 1.4189 1.254 1.1098 11.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 -
Price 5.00 4.04 2.60 1.49 1.29 1.61 1.68 -
P/RPS 3.13 2.61 1.58 0.91 0.78 3.06 1.12 18.96%
P/EPS 18.22 14.11 14.41 8.75 10.02 50.31 224.00 -34.55%
EY 5.49 7.09 6.94 11.44 9.98 1.99 0.45 52.60%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.32 0.91 0.52 0.45 0.59 0.72 14.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Date 01/03/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 29/03/01 -
Price 4.44 4.26 2.93 1.88 1.14 1.58 1.65 -
P/RPS 2.78 2.75 1.78 1.15 0.69 3.00 1.10 16.96%
P/EPS 16.18 14.88 16.24 11.03 8.86 49.38 220.00 -35.66%
EY 6.18 6.72 6.16 9.06 11.29 2.03 0.45 55.69%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.39 1.03 0.65 0.40 0.58 0.71 12.42%

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