[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.15%
YoY- -28.7%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 578,260 578,944 577,722 574,128 565,105 568,620 572,624 0.65%
PBT 183,412 187,630 188,040 182,964 180,113 183,730 183,298 0.04%
Tax -53,825 -53,588 -54,396 -53,136 -53,017 -52,813 -760 1598.54%
NP 129,587 134,042 133,644 129,828 127,096 130,917 182,538 -20.37%
-
NP to SH 129,587 134,042 133,644 129,828 127,096 130,917 182,538 -20.37%
-
Tax Rate 29.35% 28.56% 28.93% 29.04% 29.44% 28.74% 0.41% -
Total Cost 448,673 444,901 444,078 444,300 438,009 437,702 390,086 9.74%
-
Net Worth 1,102,765 1,066,115 1,032,424 997,053 960,335 876,664 1,074,010 1.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,102,765 1,066,115 1,032,424 997,053 960,335 876,664 1,074,010 1.77%
NOSH 442,877 440,543 439,329 439,230 438,509 438,332 438,371 0.68%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.41% 23.15% 23.13% 22.61% 22.49% 23.02% 31.88% -
ROE 11.75% 12.57% 12.94% 13.02% 13.23% 14.93% 17.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 130.57 131.42 131.50 130.71 128.87 129.72 130.63 -0.03%
EPS 29.26 30.43 30.42 29.64 28.98 29.87 41.64 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.42 2.35 2.27 2.19 2.00 2.45 1.08%
Adjusted Per Share Value based on latest NOSH - 439,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.73 128.88 128.61 127.81 125.80 126.58 127.47 0.65%
EPS 28.85 29.84 29.75 28.90 28.29 29.14 40.64 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4549 2.3733 2.2983 2.2196 2.1378 1.9516 2.3909 1.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 9.89 10.29 8.00 6.23 7.03 6.91 7.63 -
P/RPS 7.57 7.83 6.08 4.77 5.46 5.33 5.84 18.82%
P/EPS 33.80 33.82 26.30 21.08 24.26 23.14 18.32 50.25%
EY 2.96 2.96 3.80 4.74 4.12 4.32 5.46 -33.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.25 3.40 2.74 3.21 3.46 3.11 17.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 21/08/02 -
Price 10.63 9.49 8.57 6.31 6.60 7.31 7.89 -
P/RPS 8.14 7.22 6.52 4.83 5.12 5.64 6.04 21.94%
P/EPS 36.33 31.19 28.17 21.35 22.77 24.48 18.95 54.14%
EY 2.75 3.21 3.55 4.68 4.39 4.09 5.28 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.92 3.65 2.78 3.01 3.66 3.22 20.64%

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