[POS] QoQ 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- -35.04%
YoY- 108.08%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 160,905 175,284 175,840 159,026 158,507 164,478 153,430 3.22%
PBT 21,654 39,631 31,671 18,120 24,347 18,923 20,451 3.88%
Tax -5,285 -12,217 -10,140 -6,357 -6,240 -5,427 -6,276 -10.83%
NP 16,369 27,414 21,531 11,763 18,107 13,496 14,175 10.07%
-
NP to SH 16,369 27,414 21,531 11,763 18,107 13,496 14,175 10.07%
-
Tax Rate 24.41% 30.83% 32.02% 35.08% 25.63% 28.68% 30.69% -
Total Cost 144,536 147,870 154,309 147,263 140,400 150,982 139,255 2.51%
-
Net Worth 831,516 808,951 1,172,635 1,141,726 1,140,271 1,122,436 1,109,593 -17.51%
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 831,516 808,951 1,172,635 1,141,726 1,140,271 1,122,436 1,109,593 -17.51%
NOSH 415,758 404,475 401,670 397,398 391,079 391,188 390,495 4.27%
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 10.17% 15.64% 12.24% 7.40% 11.42% 8.21% 9.24% -
ROE 1.97% 3.39% 1.84% 1.03% 1.59% 1.20% 1.28% -
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 38.70 43.34 43.78 40.02 40.53 42.05 39.29 -1.00%
EPS 3.94 6.78 4.97 2.96 4.63 3.45 3.63 5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.9194 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 20.56 22.39 22.46 20.32 20.25 21.01 19.60 3.24%
EPS 2.09 3.50 2.75 1.50 2.31 1.72 1.81 10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0623 1.0334 1.498 1.4586 1.4567 1.4339 1.4175 -17.50%
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 5.40 4.25 3.40 3.92 3.58 2.88 3.28 39.46%
P/EPS 53.08 27.15 27.80 53.04 31.32 35.07 35.54 30.69%
EY 1.88 3.68 3.60 1.89 3.19 2.85 2.81 -23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.92 0.51 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 5.53 4.50 4.29 3.70 3.82 3.31 2.90 53.83%
P/EPS 54.35 28.77 35.07 50.00 33.48 40.29 31.40 44.20%
EY 1.84 3.48 2.85 2.00 2.99 2.48 3.18 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 0.64 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