[POS] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 59.71%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Revenue 432,698 418,144 393,609 336,189 322,985 338,813 7,163 99.97%
PBT 101,957 89,883 148,885 61,285 43,270 47,883 7,732 54.62%
Tax -27,571 -24,849 -22,766 -17,502 -11,667 -17,405 -2,018 55.55%
NP 74,386 65,034 126,119 43,783 31,603 30,478 5,714 54.29%
-
NP to SH 74,386 65,034 126,119 43,783 31,603 30,478 5,714 54.29%
-
Tax Rate 27.04% 27.65% 15.29% 28.56% 26.96% 36.35% 26.10% -
Total Cost 358,312 353,110 267,490 292,406 291,382 308,335 1,449 153.74%
-
Net Worth 1,557,536 1,583,436 1,569,290 820,322 1,138,997 1,090,487 847,965 10.82%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Net Worth 1,557,536 1,583,436 1,569,290 820,322 1,138,997 1,090,487 847,965 10.82%
NOSH 519,178 514,102 505,082 410,161 390,642 390,743 388,707 5.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
NP Margin 17.19% 15.55% 32.04% 13.02% 9.78% 9.00% 79.77% -
ROE 4.78% 4.11% 8.04% 5.34% 2.77% 2.79% 0.67% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
RPS 83.34 81.33 77.93 81.97 82.68 86.71 1.84 90.47%
EPS 13.86 12.65 24.97 10.68 8.09 7.80 1.47 46.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.08 3.107 2.00 2.9157 2.7908 2.1815 5.53%
Adjusted Per Share Value based on latest NOSH - 415,758
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
RPS 55.28 53.42 50.28 42.95 41.26 43.28 0.92 99.79%
EPS 9.50 8.31 16.11 5.59 4.04 3.89 0.73 54.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9898 2.0228 2.0048 1.048 1.4551 1.3931 1.0833 10.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 31/07/01 -
Price 4.18 4.48 3.50 2.09 1.45 1.69 1.79 -
P/RPS 5.02 5.51 4.49 2.55 1.75 1.95 97.14 -39.38%
P/EPS 29.17 35.42 14.02 19.58 17.92 21.67 121.77 -21.45%
EY 3.43 2.82 7.13 5.11 5.58 4.62 0.82 27.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.45 1.13 1.05 0.50 0.61 0.82 9.32%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 CAGR
Date 23/08/07 17/08/06 29/08/05 26/08/04 29/08/03 29/08/02 27/09/01 -
Price 4.50 4.58 3.50 2.14 1.55 1.60 1.52 -
P/RPS 5.40 5.63 4.49 2.61 1.87 1.85 82.48 -36.91%
P/EPS 31.41 36.21 14.02 20.05 19.16 20.51 103.40 -18.23%
EY 3.18 2.76 7.13 4.99 5.22 4.88 0.97 22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.49 1.13 1.07 0.53 0.57 0.70 13.74%

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