[POS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -73.17%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 648,042 482,011 322,985 164,478 644,919 491,489 338,813 53.90%
PBT 95,489 61,390 43,270 18,923 76,359 55,908 47,883 58.23%
Tax -28,177 -18,024 -11,667 -5,427 -26,053 -19,777 -17,405 37.75%
NP 67,312 43,366 31,603 13,496 50,306 36,131 30,478 69.34%
-
NP to SH 67,312 43,366 31,603 13,496 50,306 36,131 30,478 69.34%
-
Tax Rate 29.51% 29.36% 26.96% 28.68% 34.12% 35.37% 36.35% -
Total Cost 580,730 438,645 291,382 150,982 594,613 455,358 308,335 52.33%
-
Net Worth 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 1,095,765 1,090,487 2.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 1,095,765 1,090,487 2.86%
NOSH 395,065 392,807 390,642 391,188 390,878 390,605 390,743 0.73%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.39% 9.00% 9.78% 8.21% 7.80% 7.35% 9.00% -
ROE 5.92% 3.84% 2.77% 1.20% 4.53% 3.30% 2.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 164.03 122.71 82.68 42.05 164.99 125.83 86.71 52.77%
EPS 15.45 11.04 8.09 3.45 12.87 9.25 7.80 57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.873 2.9157 2.8693 2.8415 2.8053 2.7908 2.11%
Adjusted Per Share Value based on latest NOSH - 391,188
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 82.79 61.58 41.26 21.01 82.39 62.79 43.28 53.91%
EPS 8.60 5.54 4.04 1.72 6.43 4.62 3.89 69.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4535 1.4417 1.4551 1.4339 1.4189 1.3998 1.3931 2.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.49 1.57 1.45 1.21 1.29 1.33 1.69 -
P/RPS 0.91 1.28 1.75 2.88 0.78 1.06 1.95 -39.75%
P/EPS 8.75 14.22 17.92 35.07 10.02 14.38 21.67 -45.27%
EY 11.44 7.03 5.58 2.85 9.98 6.95 4.62 82.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.50 0.42 0.45 0.47 0.61 -10.06%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 1.88 1.48 1.55 1.39 1.14 1.39 1.60 -
P/RPS 1.15 1.21 1.87 3.31 0.69 1.10 1.85 -27.10%
P/EPS 11.03 13.41 19.16 40.29 8.86 15.03 20.51 -33.79%
EY 9.06 7.46 5.22 2.48 11.29 6.65 4.88 50.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.53 0.48 0.40 0.50 0.57 9.12%

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