[POS] YoY Cumulative Quarter 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- 39.09%
YoY- 166.33%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 698,785 648,516 621,691 592,899 509,714 482,011 491,489 6.03%
PBT 108,031 140,908 144,077 197,251 93,180 61,390 55,908 11.59%
Tax -26,648 -37,043 -39,525 -21,834 -27,316 -18,024 -19,777 5.09%
NP 81,383 103,865 104,552 175,417 65,864 43,366 36,131 14.47%
-
NP to SH 77,320 103,865 104,552 175,417 65,864 43,366 36,131 13.50%
-
Tax Rate 24.67% 26.29% 27.43% 11.07% 29.32% 29.36% 35.37% -
Total Cost 617,402 544,651 517,139 417,482 443,850 438,645 455,358 5.19%
-
Net Worth 875,219 974,225 1,622,305 1,588,577 827,604 1,128,537 1,095,765 -3.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 875,219 974,225 1,622,305 1,588,577 827,604 1,128,537 1,095,765 -3.67%
NOSH 536,944 523,777 514,527 506,400 413,802 392,807 390,605 5.44%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.65% 16.02% 16.82% 29.59% 12.92% 9.00% 7.35% -
ROE 8.83% 10.66% 6.44% 11.04% 7.96% 3.84% 3.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 130.14 123.82 120.83 117.08 123.18 122.71 125.83 0.56%
EPS 14.40 19.83 20.32 34.64 15.92 11.04 9.25 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.86 3.153 3.137 2.00 2.873 2.8053 -8.64%
Adjusted Per Share Value based on latest NOSH - 509,276
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.27 82.85 79.42 75.74 65.12 61.58 62.79 6.03%
EPS 9.88 13.27 13.36 22.41 8.41 5.54 4.62 13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1181 1.2446 2.0725 2.0294 1.0573 1.4417 1.3998 -3.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 3.02 4.86 3.30 2.23 1.57 1.33 -
P/RPS 1.38 2.44 4.02 2.82 1.81 1.28 1.06 4.49%
P/EPS 12.50 15.23 23.92 9.53 14.01 14.22 14.38 -2.30%
EY 8.00 6.57 4.18 10.50 7.14 7.03 6.95 2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.62 1.54 1.05 1.12 0.55 0.47 15.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 23/11/07 28/11/06 30/11/05 29/10/04 28/11/03 29/11/02 -
Price 1.87 2.73 5.00 3.72 2.29 1.48 1.39 -
P/RPS 1.44 2.20 4.14 3.18 1.86 1.21 1.10 4.58%
P/EPS 12.99 13.77 24.61 10.74 14.39 13.41 15.03 -2.39%
EY 7.70 7.26 4.06 9.31 6.95 7.46 6.65 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.47 1.59 1.19 1.15 0.52 0.50 14.87%

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