[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2.92%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 578,944 577,722 574,128 565,105 568,620 572,624 578,768 0.02%
PBT 187,630 188,040 182,964 180,113 183,730 183,298 182,864 1.72%
Tax -53,588 -54,396 -53,136 -53,017 -52,813 -760 -784 1567.44%
NP 134,042 133,644 129,828 127,096 130,917 182,538 182,080 -18.45%
-
NP to SH 134,042 133,644 129,828 127,096 130,917 182,538 182,080 -18.45%
-
Tax Rate 28.56% 28.93% 29.04% 29.44% 28.74% 0.41% 0.43% -
Total Cost 444,901 444,078 444,300 438,009 437,702 390,086 396,688 7.93%
-
Net Worth 1,066,115 1,032,424 997,053 960,335 876,664 1,074,010 1,028,576 2.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,066,115 1,032,424 997,053 960,335 876,664 1,074,010 1,028,576 2.41%
NOSH 440,543 439,329 439,230 438,509 438,332 438,371 437,692 0.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.15% 23.13% 22.61% 22.49% 23.02% 31.88% 31.46% -
ROE 12.57% 12.94% 13.02% 13.23% 14.93% 17.00% 17.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 131.42 131.50 130.71 128.87 129.72 130.63 132.23 -0.40%
EPS 30.43 30.42 29.64 28.98 29.87 41.64 41.60 -18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.35 2.27 2.19 2.00 2.45 2.35 1.97%
Adjusted Per Share Value based on latest NOSH - 439,081
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 128.88 128.61 127.81 125.80 126.58 127.47 128.84 0.02%
EPS 29.84 29.75 28.90 28.29 29.14 40.64 40.53 -18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3733 2.2983 2.2196 2.1378 1.9516 2.3909 2.2897 2.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 10.29 8.00 6.23 7.03 6.91 7.63 8.09 -
P/RPS 7.83 6.08 4.77 5.46 5.33 5.84 6.12 17.83%
P/EPS 33.82 26.30 21.08 24.26 23.14 18.32 19.45 44.55%
EY 2.96 3.80 4.74 4.12 4.32 5.46 5.14 -30.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 3.40 2.74 3.21 3.46 3.11 3.44 15.12%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 21/08/02 21/05/02 -
Price 9.49 8.57 6.31 6.60 7.31 7.89 8.11 -
P/RPS 7.22 6.52 4.83 5.12 5.64 6.04 6.13 11.51%
P/EPS 31.19 28.17 21.35 22.77 24.48 18.95 19.50 36.72%
EY 3.21 3.55 4.68 4.39 4.09 5.28 5.13 -26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 3.65 2.78 3.01 3.66 3.22 3.45 8.87%

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