[POS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 60.77%
YoY- -40.4%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 432,698 216,975 821,870 621,691 418,144 211,982 787,026 -32.96%
PBT 101,957 56,669 192,845 144,077 89,883 57,502 152,994 -23.76%
Tax -27,571 -15,172 -51,554 -39,525 -24,849 -18,318 -7,635 135.93%
NP 74,386 41,497 141,291 104,552 65,034 39,184 145,359 -36.10%
-
NP to SH 74,386 41,497 141,291 104,552 65,034 39,184 145,359 -36.10%
-
Tax Rate 27.04% 26.77% 26.73% 27.43% 27.65% 31.86% 4.99% -
Total Cost 358,312 175,478 680,579 517,139 353,110 172,798 641,667 -32.26%
-
Net Worth 1,557,536 1,554,574 1,611,789 1,622,305 1,583,436 1,612,552 1,558,687 -0.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 77,242 - - - - -
Div Payout % - - 54.67% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,557,536 1,554,574 1,611,789 1,622,305 1,583,436 1,612,552 1,558,687 -0.04%
NOSH 519,178 518,191 514,948 514,527 514,102 513,551 507,715 1.50%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.19% 19.13% 17.19% 16.82% 15.55% 18.48% 18.47% -
ROE 4.78% 2.67% 8.77% 6.44% 4.11% 2.43% 9.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 83.34 41.87 159.60 120.83 81.33 41.28 155.01 -33.95%
EPS 13.86 7.73 27.44 20.32 12.65 7.63 28.63 -38.42%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.13 3.153 3.08 3.14 3.07 -1.53%
Adjusted Per Share Value based on latest NOSH - 515,241
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 55.28 27.72 104.99 79.42 53.42 27.08 100.54 -32.95%
EPS 9.50 5.30 18.05 13.36 8.31 5.01 18.57 -36.11%
DPS 0.00 0.00 9.87 0.00 0.00 0.00 0.00 -
NAPS 1.9898 1.986 2.0591 2.0725 2.0228 2.06 1.9912 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.18 4.74 5.00 4.86 4.48 4.46 4.04 -
P/RPS 5.02 11.32 3.13 4.02 5.51 10.80 2.61 54.84%
P/EPS 29.17 59.19 18.22 23.92 35.42 58.45 14.11 62.49%
EY 3.43 1.69 5.49 4.18 2.82 1.71 7.09 -38.45%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.58 1.60 1.54 1.45 1.42 1.32 3.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 15/05/07 01/03/07 28/11/06 17/08/06 30/05/06 28/02/06 -
Price 4.50 4.44 4.44 5.00 4.58 4.28 4.26 -
P/RPS 5.40 10.60 2.78 4.14 5.63 10.37 2.75 57.00%
P/EPS 31.41 55.44 16.18 24.61 36.21 56.09 14.88 64.77%
EY 3.18 1.80 6.18 4.06 2.76 1.78 6.72 -39.35%
DY 0.00 0.00 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.48 1.42 1.59 1.49 1.36 1.39 5.22%

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