[POS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.35%
YoY- -2.8%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 864,688 865,396 867,900 821,870 828,921 836,288 847,928 1.31%
PBT 187,877 203,914 226,676 192,845 192,102 179,766 230,008 -12.60%
Tax -49,390 -55,142 -60,688 -51,554 -52,700 -49,698 -73,272 -23.10%
NP 138,486 148,772 165,988 141,291 139,402 130,068 156,736 -7.91%
-
NP to SH 138,486 148,772 165,988 141,291 139,402 130,068 156,736 -7.91%
-
Tax Rate 26.29% 27.04% 26.77% 26.73% 27.43% 27.65% 31.86% -
Total Cost 726,201 716,624 701,912 680,579 689,518 706,220 691,192 3.34%
-
Net Worth 974,225 1,557,536 1,554,574 1,611,789 1,622,305 1,583,436 1,612,552 -28.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 77,242 - - - -
Div Payout % - - - 54.67% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 974,225 1,557,536 1,554,574 1,611,789 1,622,305 1,583,436 1,612,552 -28.51%
NOSH 523,777 519,178 518,191 514,948 514,527 514,102 513,551 1.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.02% 17.19% 19.13% 17.19% 16.82% 15.55% 18.48% -
ROE 14.22% 9.55% 10.68% 8.77% 8.59% 8.21% 9.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 165.09 166.69 167.49 159.60 161.10 162.67 165.11 -0.00%
EPS 26.44 27.72 30.92 27.44 27.09 25.30 30.52 -9.11%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.86 3.00 3.00 3.13 3.153 3.08 3.14 -29.44%
Adjusted Per Share Value based on latest NOSH - 516,218
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 110.46 110.55 110.87 104.99 105.89 106.84 108.32 1.31%
EPS 17.69 19.01 21.21 18.05 17.81 16.62 20.02 -7.91%
DPS 0.00 0.00 0.00 9.87 0.00 0.00 0.00 -
NAPS 1.2446 1.9898 1.986 2.0591 2.0725 2.0228 2.06 -28.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.02 4.18 4.74 5.00 4.86 4.48 4.46 -
P/RPS 1.83 2.51 2.83 3.13 3.02 2.75 2.70 -22.82%
P/EPS 11.42 14.59 14.80 18.22 17.94 17.71 14.61 -15.13%
EY 8.75 6.86 6.76 5.49 5.57 5.65 6.84 17.82%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.39 1.58 1.60 1.54 1.45 1.42 9.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 15/05/07 01/03/07 28/11/06 17/08/06 30/05/06 -
Price 2.73 4.50 4.44 4.44 5.00 4.58 4.28 -
P/RPS 1.65 2.70 2.65 2.78 3.10 2.82 2.59 -25.94%
P/EPS 10.33 15.70 13.86 16.18 18.45 18.10 14.02 -18.40%
EY 9.68 6.37 7.21 6.18 5.42 5.52 7.13 22.58%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 1.47 1.50 1.48 1.42 1.59 1.49 1.36 5.31%

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