[POS] YoY TTM 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- 12.52%
YoY- 51.99%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Revenue 815,817 777,555 685,554 635,480 491,489 0 680,530 3.11%
PBT 99,820 216,066 124,851 81,249 55,908 0 75,445 4.84%
Tax -25,325 -30,371 -37,456 -26,333 -19,777 0 50,896 -
NP 74,495 185,695 87,395 54,916 36,131 0 126,341 -8.53%
-
NP to SH 74,495 185,695 87,395 54,916 36,131 0 76,330 -0.41%
-
Tax Rate 25.37% 14.06% 30.00% 32.41% 35.37% - -67.46% -
Total Cost 741,322 591,860 598,159 580,564 455,358 0 554,189 5.03%
-
Net Worth 1,624,555 1,597,601 842,423 1,141,726 1,093,680 789,180 650,149 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 - - - 15,619 - - - -
Div Payout % - - - 28.44% - - - -
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 1,093,680 789,180 650,149 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 9.13% 23.88% 12.75% 8.64% 7.35% 0.00% 18.57% -
ROE 4.59% 11.62% 10.37% 4.81% 3.30% 0.00% 11.74% -
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 158.34 152.68 162.76 159.91 126.07 0.00 181.62 -2.29%
EPS 14.46 36.46 20.75 13.82 9.27 0.00 20.37 -5.62%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.153 3.137 2.00 2.873 2.8053 2.00 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 104.22 99.33 87.58 81.18 62.79 0.00 86.94 3.11%
EPS 9.52 23.72 11.16 7.02 4.62 0.00 9.75 -0.40%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.0754 2.0409 1.0762 1.4586 1.3972 1.0082 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 3.07 2.16 1.37 0.98 1.05 0.00 1.00 20.86%
P/EPS 33.61 9.05 10.75 11.36 14.35 0.00 8.89 25.19%
EY 2.97 11.05 9.30 8.80 6.97 0.00 11.25 -20.15%
DY 0.00 0.00 0.00 2.55 0.00 0.00 0.00 -
P/NAPS 1.54 1.05 1.12 0.55 0.47 0.81 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 3.16 2.44 1.41 0.93 1.10 0.00 0.95 22.51%
P/EPS 34.58 10.20 11.04 10.71 15.00 0.00 8.49 26.78%
EY 2.89 9.80 9.06 9.34 6.67 0.00 11.77 -21.12%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 1.59 1.19 1.15 0.52 0.50 0.81 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