[POS] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 50.43%
YoY- 51.88%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
Revenue 648,516 621,691 592,899 509,714 482,011 491,489 116,638 33.63%
PBT 140,908 144,077 197,251 93,180 61,390 55,908 10,261 55.68%
Tax -37,043 -39,525 -21,834 -27,316 -18,024 -19,777 -6,954 32.66%
NP 103,865 104,552 175,417 65,864 43,366 36,131 3,307 79.04%
-
NP to SH 103,865 104,552 175,417 65,864 43,366 36,131 3,307 79.04%
-
Tax Rate 26.29% 27.43% 11.07% 29.32% 29.36% 35.37% 67.77% -
Total Cost 544,651 517,139 417,482 443,850 438,645 455,358 113,331 30.37%
-
Net Worth 974,225 1,622,305 1,588,577 827,604 1,128,537 1,095,765 955,528 0.32%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
Net Worth 974,225 1,622,305 1,588,577 827,604 1,128,537 1,095,765 955,528 0.32%
NOSH 523,777 514,527 506,400 413,802 392,807 390,605 389,058 5.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
NP Margin 16.02% 16.82% 29.59% 12.92% 9.00% 7.35% 2.84% -
ROE 10.66% 6.44% 11.04% 7.96% 3.84% 3.30% 0.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
RPS 123.82 120.83 117.08 123.18 122.71 125.83 29.98 27.08%
EPS 19.83 20.32 34.64 15.92 11.04 9.25 0.85 70.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 3.153 3.137 2.00 2.873 2.8053 2.456 -4.58%
Adjusted Per Share Value based on latest NOSH - 421,211
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
RPS 82.85 79.42 75.74 65.12 61.58 62.79 14.90 33.63%
EPS 13.27 13.36 22.41 8.41 5.54 4.62 0.42 79.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2446 2.0725 2.0294 1.0573 1.4417 1.3998 1.2207 0.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 -
Price 3.02 4.86 3.30 2.23 1.57 1.33 1.61 -
P/RPS 2.44 4.02 2.82 1.81 1.28 1.06 5.37 -12.47%
P/EPS 15.23 23.92 9.53 14.01 14.22 14.38 189.41 -34.68%
EY 6.57 4.18 10.50 7.14 7.03 6.95 0.53 53.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.54 1.05 1.12 0.55 0.47 0.66 16.38%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/10/01 CAGR
Date 23/11/07 28/11/06 30/11/05 29/10/04 28/11/03 29/11/02 28/12/01 -
Price 2.73 5.00 3.72 2.29 1.48 1.39 1.62 -
P/RPS 2.20 4.14 3.18 1.86 1.21 1.10 5.40 -14.07%
P/EPS 13.77 24.61 10.74 14.39 13.41 15.03 190.59 -35.85%
EY 7.26 4.06 9.31 6.95 7.46 6.65 0.52 56.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.59 1.19 1.15 0.52 0.50 0.66 14.48%

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