[POS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 34.17%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 175,284 175,840 159,026 158,507 164,478 153,430 152,676 9.63%
PBT 39,631 31,671 18,120 24,347 18,923 20,451 8,025 189.71%
Tax -12,217 -10,140 -6,357 -6,240 -5,427 -6,276 -2,372 197.94%
NP 27,414 21,531 11,763 18,107 13,496 14,175 5,653 186.22%
-
NP to SH 27,414 21,531 11,763 18,107 13,496 14,175 5,653 186.22%
-
Tax Rate 30.83% 32.02% 35.08% 25.63% 28.68% 30.69% 29.56% -
Total Cost 147,870 154,309 147,263 140,400 150,982 139,255 147,023 0.38%
-
Net Worth 808,951 1,172,635 1,141,726 1,140,271 1,122,436 1,109,593 1,093,680 -18.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 808,951 1,172,635 1,141,726 1,140,271 1,122,436 1,109,593 1,093,680 -18.19%
NOSH 404,475 401,670 397,398 391,079 391,188 390,495 389,862 2.48%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.64% 12.24% 7.40% 11.42% 8.21% 9.24% 3.70% -
ROE 3.39% 1.84% 1.03% 1.59% 1.20% 1.28% 0.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.34 43.78 40.02 40.53 42.05 39.29 39.16 6.98%
EPS 6.78 4.97 2.96 4.63 3.45 3.63 1.45 179.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.9194 2.873 2.9157 2.8693 2.8415 2.8053 -20.17%
Adjusted Per Share Value based on latest NOSH - 391,079
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.39 22.46 20.32 20.25 21.01 19.60 19.50 9.64%
EPS 3.50 2.75 1.50 2.31 1.72 1.81 0.72 186.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0334 1.498 1.4586 1.4567 1.4339 1.4175 1.3972 -18.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.84 1.49 1.57 1.45 1.21 1.29 1.33 -
P/RPS 4.25 3.40 3.92 3.58 2.88 3.28 3.40 16.02%
P/EPS 27.15 27.80 53.04 31.32 35.07 35.54 91.72 -55.55%
EY 3.68 3.60 1.89 3.19 2.85 2.81 1.09 124.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.51 0.55 0.50 0.42 0.45 0.47 56.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.95 1.88 1.48 1.55 1.39 1.14 1.39 -
P/RPS 4.50 4.29 3.70 3.82 3.31 2.90 3.55 17.10%
P/EPS 28.77 35.07 50.00 33.48 40.29 31.40 95.86 -55.14%
EY 3.48 2.85 2.00 2.99 2.48 3.18 1.04 123.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.64 0.52 0.53 0.48 0.40 0.50 56.55%

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