[POS] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.6%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 859,329 821,870 787,026 694,369 648,042 644,919 189,461 28.64%
PBT 15,526 192,845 152,994 111,994 95,489 76,359 18,100 -2.52%
Tax -49,186 -51,554 -7,635 -35,853 -28,177 -26,053 -6,575 39.82%
NP -33,660 141,291 145,359 76,141 67,312 50,306 11,525 -
-
NP to SH -33,660 141,291 145,359 76,141 67,312 50,306 11,525 -
-
Tax Rate 316.80% 26.73% 4.99% 32.01% 29.51% 34.12% 36.33% -
Total Cost 892,989 680,579 641,667 618,228 580,730 594,613 177,936 30.83%
-
Net Worth 842,816 1,611,789 1,558,687 1,202,892 1,137,788 1,110,679 981,569 -2.50%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 77,242 - - - - - -
Div Payout % - 54.67% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 842,816 1,611,789 1,558,687 1,202,892 1,137,788 1,110,679 981,569 -2.50%
NOSH 526,760 514,948 507,715 422,067 395,065 390,878 360,156 6.53%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -3.92% 17.19% 18.47% 10.97% 10.39% 7.80% 6.08% -
ROE -3.99% 8.77% 9.33% 6.33% 5.92% 4.53% 1.17% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 163.13 159.60 155.01 164.52 164.03 164.99 52.61 20.74%
EPS -6.39 27.44 28.63 18.04 15.45 12.87 3.20 -
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 3.13 3.07 2.85 2.88 2.8415 2.7254 -8.49%
Adjusted Per Share Value based on latest NOSH - 441,115
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 109.78 104.99 100.54 88.71 82.79 82.39 24.20 28.64%
EPS -4.30 18.05 18.57 9.73 8.60 6.43 1.47 -
DPS 0.00 9.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0767 2.0591 1.9912 1.5367 1.4535 1.4189 1.254 -2.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.44 5.00 4.04 2.60 1.49 1.29 1.61 -
P/RPS 1.50 3.13 2.61 1.58 0.91 0.78 3.06 -11.19%
P/EPS -38.18 18.22 14.11 14.41 8.75 10.02 50.31 -
EY -2.62 5.49 7.09 6.94 11.44 9.98 1.99 -
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.60 1.32 0.91 0.52 0.45 0.59 17.20%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 01/03/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.12 4.44 4.26 2.93 1.88 1.14 1.58 -
P/RPS 1.30 2.78 2.75 1.78 1.15 0.69 3.00 -13.00%
P/EPS -33.18 16.18 14.88 16.24 11.03 8.86 49.38 -
EY -3.01 6.18 6.72 6.16 9.06 11.29 2.03 -
DY 0.00 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.42 1.39 1.03 0.65 0.40 0.58 14.68%

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