[POS] QoQ 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- -4.79%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,840 159,026 158,507 164,478 153,430 152,676 151,052 10.63%
PBT 31,671 18,120 24,347 18,923 20,451 8,025 21,445 29.59%
Tax -10,140 -6,357 -6,240 -5,427 -6,276 -2,372 -5,097 57.98%
NP 21,531 11,763 18,107 13,496 14,175 5,653 16,348 20.09%
-
NP to SH 21,531 11,763 18,107 13,496 14,175 5,653 16,348 20.09%
-
Tax Rate 32.02% 35.08% 25.63% 28.68% 30.69% 29.56% 23.77% -
Total Cost 154,309 147,263 140,400 150,982 139,255 147,023 134,704 9.45%
-
Net Worth 1,172,635 1,141,726 1,140,271 1,122,436 1,109,593 1,093,680 1,091,483 4.88%
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 1,172,635 1,141,726 1,140,271 1,122,436 1,109,593 1,093,680 1,091,483 4.88%
NOSH 401,670 397,398 391,079 391,188 390,495 389,862 391,100 1.78%
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 12.24% 7.40% 11.42% 8.21% 9.24% 3.70% 10.82% -
ROE 1.84% 1.03% 1.59% 1.20% 1.28% 0.52% 1.50% -
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 43.78 40.02 40.53 42.05 39.29 39.16 38.62 8.69%
EPS 4.97 2.96 4.63 3.45 3.63 1.45 4.18 12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9194 2.873 2.9157 2.8693 2.8415 2.8053 2.7908 3.04%
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 22.46 20.32 20.25 21.01 19.60 19.50 19.30 10.60%
EPS 2.75 1.50 2.31 1.72 1.81 0.72 2.09 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.498 1.4586 1.4567 1.4339 1.4175 1.3972 1.3944 4.88%
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 3.40 3.92 3.58 2.88 3.28 3.40 4.38 -15.49%
P/EPS 27.80 53.04 31.32 35.07 35.54 91.72 40.43 -22.04%
EY 3.60 1.89 3.19 2.85 2.81 1.09 2.47 28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.50 0.42 0.45 0.47 0.61 -11.22%
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 4.29 3.70 3.82 3.31 2.90 3.55 4.14 2.39%
P/EPS 35.07 50.00 33.48 40.29 31.40 95.86 38.28 -5.65%
EY 2.85 2.00 2.99 2.48 3.18 1.04 2.61 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.53 0.48 0.40 0.50 0.57 8.00%

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