[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -36.42%
YoY- -36.47%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,058,548 1,040,468 566,841 583,318 586,154 588,116 578,260 49.69%
PBT 204,788 146,976 77,119 151,182 187,412 187,940 183,412 7.63%
Tax -57,972 -42,384 -30,680 -66,032 -53,476 -54,244 -53,825 5.07%
NP 146,816 104,592 46,439 85,150 133,936 133,696 129,587 8.68%
-
NP to SH 100,512 66,600 46,439 85,150 133,936 133,696 129,587 -15.59%
-
Tax Rate 28.31% 28.84% 39.78% 43.68% 28.53% 28.86% 29.35% -
Total Cost 911,732 935,876 520,402 498,168 452,218 454,420 448,673 60.50%
-
Net Worth 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 -1.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 -1.22%
NOSH 460,641 459,944 457,076 456,490 455,254 452,286 442,877 2.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.87% 10.05% 8.19% 14.60% 22.85% 22.73% 22.41% -
ROE 9.29% 6.35% 3.89% 7.12% 11.19% 11.55% 11.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 229.80 226.22 124.01 127.78 128.75 130.03 130.57 45.82%
EPS 21.82 14.48 10.16 18.65 29.42 29.56 29.26 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.28 2.61 2.62 2.63 2.56 2.49 -3.78%
Adjusted Per Share Value based on latest NOSH - 456,617
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 235.65 231.62 126.19 129.85 130.49 130.92 128.73 49.69%
EPS 22.38 14.83 10.34 18.96 29.82 29.76 28.85 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4098 2.3345 2.6557 2.6625 2.6654 2.5775 2.4549 -1.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 7.43 6.80 9.43 6.94 7.77 10.51 9.89 -
P/RPS 3.23 3.01 7.60 5.43 6.03 8.08 7.57 -43.35%
P/EPS 34.05 46.96 92.81 37.21 26.41 35.55 33.80 0.49%
EY 2.94 2.13 1.08 2.69 3.79 2.81 2.96 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.98 3.61 2.65 2.95 4.11 3.97 -14.12%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 20/05/04 26/02/04 -
Price 7.26 7.63 8.17 8.63 6.51 8.57 10.63 -
P/RPS 3.16 3.37 6.59 6.75 5.06 6.59 8.14 -46.81%
P/EPS 33.27 52.69 80.41 46.27 22.13 28.99 36.33 -5.70%
EY 3.01 1.90 1.24 2.16 4.52 3.45 2.75 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.35 3.13 3.29 2.48 3.35 4.27 -19.41%

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