[POS] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.21%
YoY- 57.93%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Revenue 836,423 811,561 751,789 671,055 629,130 338,813 116,529 39.52%
PBT 213,432 93,991 199,595 111,076 71,154 47,883 -48,405 -
Tax -62,787 -9,717 -41,117 -33,999 -22,348 -17,405 48,405 -
NP 150,645 84,274 158,478 77,077 48,806 30,478 0 -
-
NP to SH 150,645 84,274 158,478 77,077 48,806 30,478 -46,913 -
-
Tax Rate 29.42% 10.34% 20.60% 30.61% 31.41% 36.35% - -
Total Cost 685,778 727,287 593,311 593,978 580,324 308,335 116,529 34.91%
-
Net Worth 1,558,990 1,586,015 1,573,971 831,516 1,140,271 1,091,483 785,600 12.27%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Div - - - - 15,619 - - -
Div Payout % - - - - 32.00% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Net Worth 1,558,990 1,586,015 1,573,971 831,516 1,140,271 1,091,483 785,600 12.27%
NOSH 519,663 514,940 506,588 415,758 391,079 391,100 392,800 4.84%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
NP Margin 18.01% 10.38% 21.08% 11.49% 7.76% 9.00% 0.00% -
ROE 9.66% 5.31% 10.07% 9.27% 4.28% 2.79% -5.97% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
RPS 160.95 157.60 148.40 161.41 160.87 86.63 29.67 33.07%
EPS 28.99 16.37 31.28 18.54 12.48 7.79 -11.94 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.00 3.08 3.107 2.00 2.9157 2.7908 2.00 7.09%
Adjusted Per Share Value based on latest NOSH - 415,758
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
RPS 106.85 103.68 96.04 85.73 80.37 43.28 14.89 39.51%
EPS 19.24 10.77 20.25 9.85 6.23 3.89 -5.99 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9916 2.0261 2.0108 1.0623 1.4567 1.3944 1.0036 12.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 31/07/01 -
Price 4.18 4.48 3.50 2.09 1.45 1.69 1.79 -
P/RPS 2.60 2.84 2.36 1.29 0.90 1.95 6.03 -13.25%
P/EPS 14.42 27.37 11.19 11.27 11.62 21.69 -14.99 -
EY 6.94 3.65 8.94 8.87 8.61 4.61 -6.67 -
DY 0.00 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 1.39 1.45 1.13 1.05 0.50 0.61 0.90 7.62%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Date 23/08/07 17/08/06 29/08/05 26/08/04 29/08/03 29/08/02 27/09/01 -
Price 4.50 4.58 3.50 2.14 1.55 1.60 1.52 -
P/RPS 2.80 2.91 2.36 1.33 0.96 1.85 5.12 -9.69%
P/EPS 15.52 27.99 11.19 11.54 12.42 20.53 -12.73 -
EY 6.44 3.57 8.94 8.66 8.05 4.87 -7.86 -
DY 0.00 0.00 0.00 0.00 2.58 0.00 0.00 -
P/NAPS 1.50 1.49 1.13 1.07 0.53 0.57 0.76 12.17%

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