[PUNCAK] QoQ Cumulative 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- 29.44%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 434,208 288,861 143,532 565,105 426,465 286,312 144,692 107.91%
PBT 140,723 94,020 45,741 180,113 137,798 91,649 45,716 111.46%
Tax -40,191 -27,198 -13,284 -53,017 -39,610 -380 -196 3366.10%
NP 100,532 66,822 32,457 127,096 98,188 91,269 45,520 69.50%
-
NP to SH 100,532 66,822 32,457 127,096 98,188 91,269 45,520 69.50%
-
Tax Rate 28.56% 28.93% 29.04% 29.44% 28.74% 0.41% 0.43% -
Total Cost 333,676 222,039 111,075 438,009 328,277 195,043 99,172 124.37%
-
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 9.43% 6.47% 3.26% 13.23% 11.20% 8.50% 4.43% -
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 98.56 65.75 32.68 128.87 97.29 65.31 33.06 107.00%
EPS 22.82 15.21 7.41 28.98 22.40 20.82 10.40 68.77%
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 96.66 64.30 31.95 125.80 94.94 63.74 32.21 107.91%
EPS 22.38 14.88 7.23 28.29 21.86 20.32 10.13 69.54%
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 10.44 12.17 19.06 5.46 7.10 11.68 24.47 -43.29%
P/EPS 45.09 52.60 84.31 24.26 30.85 36.65 77.79 -30.45%
EY 2.22 1.90 1.19 4.12 3.24 2.73 1.29 43.55%
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 9.63 13.03 19.31 5.12 7.51 12.08 24.53 -46.35%
P/EPS 41.59 56.34 85.39 22.77 32.63 37.90 77.98 -34.20%
EY 2.40 1.77 1.17 4.39 3.06 2.64 1.28 51.99%
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