[POS] YoY 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- 83.04%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Revenue 200,179 194,126 184,655 175,840 153,430 72,823 108,879 10.83%
PBT 57,279 -44,258 18,815 31,671 20,451 7,839 18,876 20.63%
Tax -20,540 14,200 -8,537 -10,140 -6,276 379 4,132 -
NP 36,739 -30,058 10,278 21,531 14,175 8,218 23,008 8.22%
-
NP to SH 36,739 -30,058 10,278 21,531 14,175 8,218 23,008 8.22%
-
Tax Rate 35.86% - 45.37% 32.02% 30.69% -4.83% -21.89% -
Total Cost 163,440 224,184 174,377 154,309 139,255 64,605 85,871 11.48%
-
Net Worth 1,548,656 1,572,028 1,257,180 1,172,635 1,109,593 1,066,539 874,491 10.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Div - - - - - - 33,725 -
Div Payout % - - - - - - 146.58% -
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 1,548,656 1,572,028 1,257,180 1,172,635 1,109,593 1,066,539 874,491 10.13%
NOSH 516,218 512,061 441,115 401,670 390,495 391,333 374,723 5.56%
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 18.35% -15.48% 5.57% 12.24% 9.24% 11.28% 21.13% -
ROE 2.37% -1.91% 0.82% 1.84% 1.28% 0.77% 2.63% -
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 38.78 37.91 41.86 43.78 39.29 18.61 29.06 4.99%
EPS 7.11 -5.87 2.33 4.97 3.63 2.10 6.14 2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 3.00 3.07 2.85 2.9194 2.8415 2.7254 2.3337 4.33%
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 25.57 24.80 23.59 22.46 19.60 9.30 13.91 10.83%
EPS 4.69 -3.84 1.31 2.75 1.81 1.05 2.94 8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
NAPS 1.9784 2.0083 1.6061 1.498 1.4175 1.3625 1.1172 10.13%
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 12.89 10.66 6.21 3.40 3.28 8.65 5.78 14.51%
P/EPS 70.25 -68.82 111.59 27.80 35.54 76.67 27.36 17.27%
EY 1.42 -1.45 0.90 3.60 2.81 1.30 3.65 -14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 1.67 1.32 0.91 0.51 0.45 0.59 0.72 15.27%
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 11.45 11.24 7.00 4.29 2.90 8.49 5.68 12.57%
P/EPS 62.39 -72.57 125.75 35.07 31.40 75.24 26.87 15.29%
EY 1.60 -1.38 0.80 2.85 3.18 1.33 3.72 -13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
P/NAPS 1.48 1.39 1.03 0.64 0.40 0.58 0.71 13.21%

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