[POS] QoQ Cumulative Quarter 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- 37.22%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 336,189 175,284 648,042 482,011 322,985 164,478 644,919 -35.25%
PBT 61,285 39,631 95,489 61,390 43,270 18,923 76,359 -13.64%
Tax -17,502 -12,217 -28,177 -18,024 -11,667 -5,427 -26,053 -23.31%
NP 43,783 27,414 67,312 43,366 31,603 13,496 50,306 -8.85%
-
NP to SH 43,783 27,414 67,312 43,366 31,603 13,496 50,306 -8.85%
-
Tax Rate 28.56% 30.83% 29.51% 29.36% 26.96% 28.68% 34.12% -
Total Cost 292,406 147,870 580,730 438,645 291,382 150,982 594,613 -37.72%
-
Net Worth 820,322 808,951 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 -18.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 820,322 808,951 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 -18.30%
NOSH 410,161 404,475 395,065 392,807 390,642 391,188 390,878 3.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.02% 15.64% 10.39% 9.00% 9.78% 8.21% 7.80% -
ROE 5.34% 3.39% 5.92% 3.84% 2.77% 1.20% 4.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 81.97 43.34 164.03 122.71 82.68 42.05 164.99 -37.29%
EPS 10.68 6.78 15.45 11.04 8.09 3.45 12.87 -11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.88 2.873 2.9157 2.8693 2.8415 -20.89%
Adjusted Per Share Value based on latest NOSH - 397,398
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.95 22.39 82.79 61.58 41.26 21.01 82.39 -35.25%
EPS 5.59 3.50 8.60 5.54 4.04 1.72 6.43 -8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.048 1.0334 1.4535 1.4417 1.4551 1.4339 1.4189 -18.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.09 1.84 1.49 1.57 1.45 1.21 1.29 -
P/RPS 2.55 4.25 0.91 1.28 1.75 2.88 0.78 120.43%
P/EPS 19.58 27.15 8.75 14.22 17.92 35.07 10.02 56.36%
EY 5.11 3.68 11.44 7.03 5.58 2.85 9.98 -36.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.92 0.52 0.55 0.50 0.42 0.45 76.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.14 1.95 1.88 1.48 1.55 1.39 1.14 -
P/RPS 2.61 4.50 1.15 1.21 1.87 3.31 0.69 142.96%
P/EPS 20.05 28.77 11.03 13.41 19.16 40.29 8.86 72.45%
EY 4.99 3.48 9.06 7.46 5.22 2.48 11.29 -42.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 0.65 0.52 0.53 0.48 0.40 92.81%

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