[POS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 27.32%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 184,655 173,525 160,905 175,284 175,840 159,026 158,507 10.66%
PBT 18,815 31,895 21,654 39,631 31,671 18,120 24,347 -15.72%
Tax -8,537 -9,814 -5,285 -12,217 -10,140 -6,357 -6,240 23.12%
NP 10,278 22,081 16,369 27,414 21,531 11,763 18,107 -31.32%
-
NP to SH 10,278 22,081 16,369 27,414 21,531 11,763 18,107 -31.32%
-
Tax Rate 45.37% 30.77% 24.41% 30.83% 32.02% 35.08% 25.63% -
Total Cost 174,377 151,444 144,536 147,870 154,309 147,263 140,400 15.46%
-
Net Worth 1,257,180 842,423 831,516 808,951 1,172,635 1,141,726 1,140,271 6.69%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,257,180 842,423 831,516 808,951 1,172,635 1,141,726 1,140,271 6.69%
NOSH 441,115 421,211 415,758 404,475 401,670 397,398 391,079 8.31%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.57% 12.72% 10.17% 15.64% 12.24% 7.40% 11.42% -
ROE 0.82% 2.62% 1.97% 3.39% 1.84% 1.03% 1.59% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.86 41.20 38.70 43.34 43.78 40.02 40.53 2.16%
EPS 2.33 5.24 3.94 6.78 4.97 2.96 4.63 -36.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.00 2.00 2.00 2.9194 2.873 2.9157 -1.50%
Adjusted Per Share Value based on latest NOSH - 404,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.59 22.17 20.56 22.39 22.46 20.32 20.25 10.66%
EPS 1.31 2.82 2.09 3.50 2.75 1.50 2.31 -31.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6061 1.0762 1.0623 1.0334 1.498 1.4586 1.4567 6.69%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.60 2.23 2.09 1.84 1.49 1.57 1.45 -
P/RPS 6.21 5.41 5.40 4.25 3.40 3.92 3.58 44.12%
P/EPS 111.59 42.54 53.08 27.15 27.80 53.04 31.32 132.37%
EY 0.90 2.35 1.88 3.68 3.60 1.89 3.19 -56.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 1.05 0.92 0.51 0.55 0.50 48.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/10/04 26/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.93 2.29 2.14 1.95 1.88 1.48 1.55 -
P/RPS 7.00 5.56 5.53 4.50 4.29 3.70 3.82 49.47%
P/EPS 125.75 43.68 54.35 28.77 35.07 50.00 33.48 140.66%
EY 0.80 2.29 1.84 3.48 2.85 2.00 2.99 -58.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.15 1.07 0.98 0.64 0.52 0.53 55.41%

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