[POS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 83.04%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 173,525 160,905 175,284 175,840 159,026 158,507 164,478 3.62%
PBT 31,895 21,654 39,631 31,671 18,120 24,347 18,923 41.49%
Tax -9,814 -5,285 -12,217 -10,140 -6,357 -6,240 -5,427 48.27%
NP 22,081 16,369 27,414 21,531 11,763 18,107 13,496 38.72%
-
NP to SH 22,081 16,369 27,414 21,531 11,763 18,107 13,496 38.72%
-
Tax Rate 30.77% 24.41% 30.83% 32.02% 35.08% 25.63% 28.68% -
Total Cost 151,444 144,536 147,870 154,309 147,263 140,400 150,982 0.20%
-
Net Worth 842,423 831,516 808,951 1,172,635 1,141,726 1,140,271 1,122,436 -17.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 842,423 831,516 808,951 1,172,635 1,141,726 1,140,271 1,122,436 -17.36%
NOSH 421,211 415,758 404,475 401,670 397,398 391,079 391,188 5.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.72% 10.17% 15.64% 12.24% 7.40% 11.42% 8.21% -
ROE 2.62% 1.97% 3.39% 1.84% 1.03% 1.59% 1.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.20 38.70 43.34 43.78 40.02 40.53 42.05 -1.34%
EPS 5.24 3.94 6.78 4.97 2.96 4.63 3.45 32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.9194 2.873 2.9157 2.8693 -21.33%
Adjusted Per Share Value based on latest NOSH - 401,670
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.17 20.56 22.39 22.46 20.32 20.25 21.01 3.63%
EPS 2.82 2.09 3.50 2.75 1.50 2.31 1.72 38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0762 1.0623 1.0334 1.498 1.4586 1.4567 1.4339 -17.36%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.23 2.09 1.84 1.49 1.57 1.45 1.21 -
P/RPS 5.41 5.40 4.25 3.40 3.92 3.58 2.88 52.06%
P/EPS 42.54 53.08 27.15 27.80 53.04 31.32 35.07 13.69%
EY 2.35 1.88 3.68 3.60 1.89 3.19 2.85 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 0.92 0.51 0.55 0.50 0.42 91.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.29 2.14 1.95 1.88 1.48 1.55 1.39 -
P/RPS 5.56 5.53 4.50 4.29 3.70 3.82 3.31 41.17%
P/EPS 43.68 54.35 28.77 35.07 50.00 33.48 40.29 5.51%
EY 2.29 1.84 3.48 2.85 2.00 2.99 2.48 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.98 0.64 0.52 0.53 0.48 78.76%

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