[POS] YoY 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- -35.04%
YoY- 108.08%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Revenue 203,547 199,291 173,525 159,026 152,676 109,475 116,529 9.88%
PBT 54,195 48,366 31,895 18,120 8,025 2,529 -48,405 -
Tax -14,676 932 -9,814 -6,357 -2,372 -2,529 48,405 -
NP 39,519 49,298 22,081 11,763 5,653 0 0 -
-
NP to SH 39,519 49,298 22,081 11,763 5,653 -2,407 -46,913 -
-
Tax Rate 27.08% -1.93% 30.77% 35.08% 29.56% 100.00% - -
Total Cost 164,028 149,993 151,444 147,263 147,023 109,475 116,529 5.94%
-
Net Worth 1,624,555 1,597,601 842,423 1,141,726 1,093,680 969,113 650,149 16.73%
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 1,624,555 1,597,601 842,423 1,141,726 1,093,680 969,113 650,149 16.73%
NOSH 515,241 509,276 421,211 397,398 389,862 394,590 374,704 5.52%
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 19.42% 24.74% 12.72% 7.40% 3.70% 0.00% 0.00% -
ROE 2.43% 3.09% 2.62% 1.03% 0.52% -0.25% -7.22% -
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 39.51 39.13 41.20 40.02 39.16 27.74 31.10 4.12%
EPS 7.67 9.68 5.24 2.96 1.45 -0.61 -12.52 -
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 26.00 25.46 22.17 20.32 19.50 13.99 14.89 9.87%
EPS 5.05 6.30 2.82 1.50 0.72 -0.31 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0754 2.0409 1.0762 1.4586 1.3972 1.238 0.8306 16.73%
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 12.30 8.43 5.41 3.92 3.40 5.80 5.82 13.47%
P/EPS 63.36 34.09 42.54 53.04 91.72 -263.93 -14.46 -
EY 1.58 2.93 2.35 1.89 1.09 -0.38 -6.92 -
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 12.66 9.51 5.56 3.70 3.55 5.84 5.56 14.91%
P/EPS 65.19 38.43 43.68 50.00 95.86 -265.57 -13.82 -
EY 1.53 2.60 2.29 2.00 1.04 -0.38 -7.24 -
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