[POS] YoY Annualized 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- 62.91%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Revenue 867,900 847,928 786,284 701,136 657,912 751,044 16,784 94.72%
PBT 226,676 230,008 298,152 158,524 75,692 105,752 24,568 45.54%
Tax -60,688 -73,272 -45,552 -48,868 -21,708 -49,232 -5,640 49.37%
NP 165,988 156,736 252,600 109,656 53,984 56,520 18,928 44.30%
-
NP to SH 165,988 156,736 252,600 109,656 53,984 56,520 18,928 44.30%
-
Tax Rate 26.77% 31.86% 15.28% 30.83% 28.68% 46.55% 22.96% -
Total Cost 701,912 691,192 533,684 591,480 603,928 694,524 -2,144 -
-
Net Worth 1,554,574 1,612,552 1,406,479 808,951 1,122,436 1,073,021 845,321 10.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Net Worth 1,554,574 1,612,552 1,406,479 808,951 1,122,436 1,073,021 845,321 10.83%
NOSH 518,191 513,551 471,973 404,475 391,188 390,331 387,868 5.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
NP Margin 19.13% 18.48% 32.13% 15.64% 8.21% 7.53% 112.77% -
ROE 10.68% 9.72% 17.96% 13.56% 4.81% 5.27% 2.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
RPS 167.49 165.11 166.60 173.34 168.18 192.41 4.33 85.41%
EPS 30.92 30.52 53.52 27.12 13.80 14.48 4.88 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.14 2.98 2.00 2.8693 2.749 2.1794 5.54%
Adjusted Per Share Value based on latest NOSH - 404,475
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
RPS 110.87 108.32 100.45 89.57 84.05 95.95 2.14 94.79%
EPS 21.21 20.02 32.27 14.01 6.90 7.22 2.42 44.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.986 2.06 1.7968 1.0334 1.4339 1.3708 1.0799 10.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/04/01 -
Price 4.74 4.46 2.88 1.84 1.21 1.60 1.74 -
P/RPS 2.83 2.70 1.73 1.06 0.72 0.83 40.21 -36.12%
P/EPS 14.80 14.61 5.38 6.79 8.77 11.05 35.66 -13.80%
EY 6.76 6.84 18.58 14.73 11.40 9.05 2.80 16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.42 0.97 0.92 0.42 0.58 0.80 12.18%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Date 15/05/07 30/05/06 27/05/05 31/05/04 30/05/03 30/05/02 27/06/01 -
Price 4.44 4.28 3.04 1.95 1.39 1.70 1.78 -
P/RPS 2.65 2.59 1.82 1.12 0.83 0.88 41.13 -37.07%
P/EPS 13.86 14.02 5.68 7.19 10.07 11.74 36.48 -15.07%
EY 7.21 7.13 17.61 13.90 9.93 8.52 2.74 17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.36 1.02 0.98 0.48 0.62 0.82 10.48%

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