[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.25%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 568,620 572,624 578,768 552,337 550,746 551,802 136,852 158.22%
PBT 183,730 183,298 182,864 179,690 189,252 190,128 45,731 152.51%
Tax -52,813 -760 -784 -375 0 0 0 -
NP 130,917 182,538 182,080 179,315 189,252 190,128 45,731 101.48%
-
NP to SH 130,917 182,538 182,080 179,315 189,252 190,128 45,731 101.48%
-
Tax Rate 28.74% 0.41% 0.43% 0.21% 0.00% 0.00% 0.00% -
Total Cost 437,702 390,086 396,688 373,022 361,494 361,674 91,121 184.41%
-
Net Worth 876,664 1,074,010 1,028,576 979,911 945,093 896,830 848,977 2.16%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 876,664 1,074,010 1,028,576 979,911 945,093 896,830 848,977 2.16%
NOSH 438,332 438,371 437,692 437,460 437,543 437,478 437,617 0.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 23.02% 31.88% 31.46% 32.46% 34.36% 34.46% 33.42% -
ROE 14.93% 17.00% 17.70% 18.30% 20.02% 21.20% 5.39% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 129.72 130.63 132.23 126.26 125.87 126.13 31.27 157.95%
EPS 29.87 41.64 41.60 40.99 43.25 43.46 10.45 101.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.45 2.35 2.24 2.16 2.05 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 437,658
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 126.58 127.47 128.84 122.96 122.60 122.84 30.47 158.19%
EPS 29.14 40.64 40.53 39.92 42.13 42.32 10.18 101.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9516 2.3909 2.2897 2.1814 2.1039 1.9965 1.8899 2.16%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 6.91 7.63 8.09 7.34 7.09 7.43 6.80 -
P/RPS 5.33 5.84 6.12 5.81 5.63 5.89 21.74 -60.79%
P/EPS 23.14 18.32 19.45 17.91 16.39 17.10 65.07 -49.77%
EY 4.32 5.46 5.14 5.58 6.10 5.85 1.54 98.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 3.11 3.44 3.28 3.28 3.62 3.51 -0.95%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 21/08/02 21/05/02 27/02/02 21/11/01 28/08/01 29/05/01 -
Price 7.31 7.89 8.11 7.43 7.00 8.31 7.20 -
P/RPS 5.64 6.04 6.13 5.88 5.56 6.59 23.02 -60.81%
P/EPS 24.48 18.95 19.50 18.13 16.18 19.12 68.90 -49.80%
EY 4.09 5.28 5.13 5.52 6.18 5.23 1.45 99.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 3.22 3.45 3.32 3.24 4.05 3.71 -0.89%

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