[POS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.71%
YoY- 123.26%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 206,162 211,982 194,126 199,291 197,038 196,571 184,655 7.64%
PBT 32,381 57,502 -44,258 48,366 74,347 74,538 18,815 43.75%
Tax -6,531 -18,318 14,200 932 -11,378 -11,388 -8,537 -16.39%
NP 25,850 39,184 -30,058 49,298 62,969 63,150 10,278 85.25%
-
NP to SH 25,850 39,184 -30,058 49,298 62,969 63,150 10,278 85.25%
-
Tax Rate 20.17% 31.86% - -1.93% 15.30% 15.28% 45.37% -
Total Cost 180,312 172,798 224,184 149,993 134,069 133,421 174,377 2.26%
-
Net Worth 1,586,015 1,612,552 1,572,028 1,597,601 1,573,971 1,406,479 1,257,180 16.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,586,015 1,612,552 1,572,028 1,597,601 1,573,971 1,406,479 1,257,180 16.80%
NOSH 514,940 513,551 512,061 509,276 506,588 471,973 441,115 10.89%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.54% 18.48% -15.48% 24.74% 31.96% 32.13% 5.57% -
ROE 1.63% 2.43% -1.91% 3.09% 4.00% 4.49% 0.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.04 41.28 37.91 39.13 38.90 41.65 41.86 -2.92%
EPS 5.02 7.63 -5.87 9.68 12.43 13.38 2.33 67.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.14 3.07 3.137 3.107 2.98 2.85 5.32%
Adjusted Per Share Value based on latest NOSH - 509,276
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.34 27.08 24.80 25.46 25.17 25.11 23.59 7.64%
EPS 3.30 5.01 -3.84 6.30 8.04 8.07 1.31 85.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0261 2.06 2.0083 2.0409 2.0108 1.7968 1.6061 16.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.48 4.46 4.04 3.30 3.50 2.88 2.60 -
P/RPS 11.19 10.80 10.66 8.43 9.00 6.91 6.21 48.23%
P/EPS 89.24 58.45 -68.82 34.09 28.16 21.52 111.59 -13.87%
EY 1.12 1.71 -1.45 2.93 3.55 4.65 0.90 15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 1.32 1.05 1.13 0.97 0.91 36.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 30/05/06 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 -
Price 4.58 4.28 4.26 3.72 3.50 3.04 2.93 -
P/RPS 11.44 10.37 11.24 9.51 9.00 7.30 7.00 38.87%
P/EPS 91.24 56.09 -72.57 38.43 28.16 22.72 125.75 -19.30%
EY 1.10 1.78 -1.38 2.60 3.55 4.40 0.80 23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.36 1.39 1.19 1.13 1.02 1.03 27.99%

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