[POS] QoQ TTM 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- 17.17%
YoY- 112.48%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 811,561 802,437 787,026 777,555 751,789 715,656 694,369 10.98%
PBT 93,991 135,957 152,993 216,066 199,595 146,902 111,995 -11.05%
Tax -9,717 -14,564 -7,634 -30,371 -41,117 -35,024 -35,853 -58.22%
NP 84,274 121,393 145,359 185,695 158,478 111,878 76,142 7.01%
-
NP to SH 84,274 121,393 145,359 185,695 158,478 111,878 76,142 7.01%
-
Tax Rate 10.34% 10.71% 4.99% 14.06% 20.60% 23.84% 32.01% -
Total Cost 727,287 681,044 641,667 591,860 593,311 603,778 618,227 11.47%
-
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 10.38% 15.13% 18.47% 23.88% 21.08% 15.63% 10.97% -
ROE 5.31% 7.53% 9.25% 11.62% 10.07% 7.95% 6.06% -
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 157.60 156.25 153.70 152.68 148.40 151.63 157.41 0.08%
EPS 16.37 23.64 28.39 36.46 31.28 23.70 17.26 -3.47%
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 103.68 102.51 100.54 99.33 96.04 91.43 88.71 10.98%
EPS 10.77 15.51 18.57 23.72 20.25 14.29 9.73 7.02%
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 2.84 2.85 2.63 2.16 2.36 1.90 1.65 43.76%
P/EPS 27.37 18.87 14.23 9.05 11.19 12.15 15.06 49.08%
EY 3.65 5.30 7.03 11.05 8.94 8.23 6.64 -32.96%
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 2.91 2.74 2.77 2.44 2.36 2.00 1.86 34.87%
P/EPS 27.99 18.11 15.01 10.20 11.19 12.82 16.97 39.72%
EY 3.57 5.52 6.66 9.80 8.94 7.80 5.89 -28.44%
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