[POS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.74%
YoY- 60.14%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Revenue 811,561 751,789 671,055 629,130 338,813 116,529 768,237 0.93%
PBT 93,991 199,595 111,076 71,154 47,883 -48,405 170,720 -9.59%
Tax -9,717 -41,117 -33,999 -22,348 -17,405 48,405 -9,742 -0.04%
NP 84,274 158,478 77,077 48,806 30,478 0 160,978 -10.35%
-
NP to SH 84,274 158,478 77,077 48,806 30,478 -46,913 157,880 -10.06%
-
Tax Rate 10.34% 20.60% 30.61% 31.41% 36.35% - 5.71% -
Total Cost 727,287 593,311 593,978 580,324 308,335 116,529 607,259 3.09%
-
Net Worth 1,586,015 1,573,971 831,516 1,140,271 1,091,483 785,600 691,003 15.07%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Div - - - 15,619 - - - -
Div Payout % - - - 32.00% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Net Worth 1,586,015 1,573,971 831,516 1,140,271 1,091,483 785,600 691,003 15.07%
NOSH 514,940 506,588 415,758 391,079 391,100 392,800 373,253 5.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
NP Margin 10.38% 21.08% 11.49% 7.76% 9.00% 0.00% 20.95% -
ROE 5.31% 10.07% 9.27% 4.28% 2.79% -5.97% 22.85% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
RPS 157.60 148.40 161.41 160.87 86.63 29.67 205.82 -4.41%
EPS 16.37 31.28 18.54 12.48 7.79 -11.94 42.30 -14.82%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.08 3.107 2.00 2.9157 2.7908 2.00 1.8513 8.98%
Adjusted Per Share Value based on latest NOSH - 391,079
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
RPS 103.68 96.04 85.73 80.37 43.28 14.89 98.14 0.93%
EPS 10.77 20.25 9.85 6.23 3.89 -5.99 20.17 -10.05%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.0261 2.0108 1.0623 1.4567 1.3944 1.0036 0.8828 15.07%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 31/07/01 31/07/00 -
Price 4.48 3.50 2.09 1.45 1.69 1.79 2.36 -
P/RPS 2.84 2.36 1.29 0.90 1.95 6.03 1.15 16.50%
P/EPS 27.37 11.19 11.27 11.62 21.69 -14.99 5.58 30.82%
EY 3.65 8.94 8.87 8.61 4.61 -6.67 17.92 -23.57%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 1.45 1.13 1.05 0.50 0.61 0.90 1.27 2.26%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/07/01 31/07/00 CAGR
Date 17/08/06 29/08/05 26/08/04 29/08/03 29/08/02 27/09/01 14/09/00 -
Price 4.58 3.50 2.14 1.55 1.60 1.52 1.86 -
P/RPS 2.91 2.36 1.33 0.96 1.85 5.12 0.90 21.93%
P/EPS 27.99 11.19 11.54 12.42 20.53 -12.73 4.40 36.70%
EY 3.57 8.94 8.66 8.05 4.87 -7.86 22.74 -26.86%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 1.49 1.13 1.07 0.53 0.57 0.76 1.00 6.97%

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