[POS] YoY TTM 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- 21.45%
YoY- 67.52%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Revenue 826,863 802,437 715,656 668,657 621,675 187,761 249,286 22.44%
PBT 200,524 135,957 146,902 113,769 68,252 26,438 -48,119 -
Tax -56,919 -14,564 -35,024 -34,954 -21,205 -12,308 48,119 -
NP 143,605 121,393 111,878 78,815 47,047 14,130 0 -
-
NP to SH 143,605 121,393 111,878 78,815 47,047 14,130 -50,011 -
-
Tax Rate 28.39% 10.71% 23.84% 30.72% 31.07% 46.55% - -
Total Cost 683,258 681,044 603,778 589,842 574,628 173,631 249,286 18.56%
-
Net Worth 1,554,574 1,612,552 1,406,479 808,951 1,122,436 1,073,021 775,737 12.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/04/01 CAGR
Div - - - - 15,619 - - -
Div Payout % - - - - 33.20% - - -
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 1,073,021 775,737 12.45%
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 17.37% 15.13% 15.63% 11.79% 7.57% 7.53% 0.00% -
ROE 9.24% 7.53% 7.95% 9.74% 4.19% 1.32% -6.45% -
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 159.57 156.25 151.63 165.31 158.92 48.10 64.27 16.60%
EPS 27.71 23.64 23.70 19.49 12.03 3.62 -12.89 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.00 3.14 2.98 2.00 2.8693 2.749 2.00 7.08%
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 105.63 102.51 91.43 85.42 79.42 23.99 31.85 22.44%
EPS 18.35 15.51 14.29 10.07 6.01 1.81 -6.39 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.986 2.06 1.7968 1.0334 1.4339 1.3708 0.991 12.45%
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 2.97 2.85 1.90 1.11 0.76 3.33 2.71 1.55%
P/EPS 17.10 18.87 12.15 9.44 10.06 44.20 -13.49 -
EY 5.85 5.30 8.23 10.59 9.94 2.26 -7.41 -
DY 0.00 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 1.58 1.42 0.97 0.92 0.42 0.58 0.87 10.60%
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 2.78 2.74 2.00 1.18 0.87 3.53 2.77 0.06%
P/EPS 16.02 18.11 12.82 10.01 11.56 46.96 -13.81 -
EY 6.24 5.52 7.80 9.99 8.65 2.13 -7.24 -
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.48 1.36 1.02 0.98 0.48 0.62 0.89 8.96%

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