[POS] YoY TTM 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- 18.18%
YoY- 36.11%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/01/01 CAGR
Revenue 821,870 787,026 694,369 657,851 644,958 0 448,247 10.78%
PBT 201,357 152,993 111,995 93,061 75,767 0 10,000 66.09%
Tax -60,065 -7,634 -35,853 -28,164 -28,086 0 19,795 -
NP 141,292 145,359 76,142 64,897 47,681 0 29,795 30.08%
-
NP to SH 141,292 145,359 76,142 64,897 47,681 0 -20,216 -
-
Tax Rate 29.83% 4.99% 32.01% 30.26% 37.07% - -197.95% -
Total Cost 680,578 641,667 618,227 592,954 597,277 0 418,452 8.56%
-
Net Worth 1,548,656 1,572,028 1,257,180 1,172,635 780,991 1,059,965 874,491 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 - - - - 15,619 - - -
Div Payout % - - - - 32.76% - - -
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 1,172,635 780,991 1,059,965 874,491 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 17.19% 18.47% 10.97% 9.87% 7.39% 0.00% 6.65% -
ROE 9.12% 9.25% 6.06% 5.53% 6.11% 0.00% -2.31% -
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 159.21 153.70 157.41 163.78 165.16 0.00 119.62 4.94%
EPS 27.37 28.39 17.26 16.16 12.21 0.00 -5.39 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.00 3.07 2.85 2.9194 2.00 2.7086 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 104.99 100.54 88.71 84.04 82.39 0.00 57.26 10.78%
EPS 18.05 18.57 9.73 8.29 6.09 0.00 -2.58 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9784 2.0083 1.6061 1.498 0.9977 1.3541 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 3.14 2.63 1.65 0.91 0.78 0.00 1.40 14.62%
P/EPS 18.27 14.23 15.06 9.22 10.56 0.00 -31.14 -
EY 5.47 7.03 6.64 10.84 9.47 0.00 -3.21 -
DY 0.00 0.00 0.00 0.00 3.10 0.00 0.00 -
P/NAPS 1.67 1.32 0.91 0.51 0.65 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 2.79 2.77 1.86 1.15 0.69 0.00 1.38 12.63%
P/EPS 16.22 15.01 16.97 11.64 9.34 0.00 -30.58 -
EY 6.16 6.66 5.89 8.59 10.71 0.00 -3.27 -
DY 0.00 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 1.48 1.39 1.03 0.64 0.57 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