[POS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.52%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Revenue 828,921 790,532 679,618 642,681 655,318 155,517 597,662 5.68%
PBT 192,102 263,001 124,240 81,853 74,544 13,681 13,333 56.95%
Tax -52,700 -29,112 -36,421 -24,032 -26,369 -9,272 -13,333 26.14%
NP 139,402 233,889 87,818 57,821 48,174 4,409 0 -
-
NP to SH 139,402 233,889 87,818 57,821 48,174 4,409 -26,954 -
-
Tax Rate 27.43% 11.07% 29.32% 29.36% 35.37% 67.77% 100.00% -
Total Cost 689,518 556,642 591,800 584,860 607,144 151,108 597,662 2.44%
-
Net Worth 1,622,305 1,588,577 827,604 1,128,537 1,095,765 955,528 643,610 16.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Net Worth 1,622,305 1,588,577 827,604 1,128,537 1,095,765 955,528 643,610 16.90%
NOSH 514,527 506,400 413,802 392,807 390,605 389,058 370,935 5.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
NP Margin 16.82% 29.59% 12.92% 9.00% 7.35% 2.84% 0.00% -
ROE 8.59% 14.72% 10.61% 5.12% 4.40% 0.46% -4.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
RPS 161.10 156.11 164.24 163.61 167.77 39.97 161.12 -0.00%
EPS 27.09 46.19 21.23 14.72 12.33 1.13 -7.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.153 3.137 2.00 2.873 2.8053 2.456 1.7351 10.62%
Adjusted Per Share Value based on latest NOSH - 397,398
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
RPS 105.89 100.99 86.82 82.10 83.72 19.87 76.35 5.68%
EPS 17.81 29.88 11.22 7.39 6.15 0.56 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0725 2.0294 1.0573 1.4417 1.3998 1.2207 0.8222 16.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 -
Price 4.86 3.30 2.23 1.57 1.33 1.61 1.81 -
P/RPS 3.02 2.11 1.36 0.96 0.79 4.03 1.12 18.24%
P/EPS 17.94 7.14 10.51 10.67 10.78 142.06 -24.91 -
EY 5.57 14.00 9.52 9.38 9.27 0.70 -4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.05 1.12 0.55 0.47 0.66 1.04 6.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 31/10/00 CAGR
Date 28/11/06 30/11/05 29/10/04 28/11/03 29/11/02 28/12/01 30/11/00 -
Price 5.00 3.72 2.29 1.48 1.39 1.62 1.73 -
P/RPS 3.10 2.38 1.39 0.90 0.83 4.05 1.07 19.69%
P/EPS 18.45 8.05 10.79 10.05 11.27 142.94 -23.81 -
EY 5.42 12.42 9.27 9.95 8.87 0.70 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.19 1.15 0.52 0.50 0.66 1.00 8.15%

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