[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 28.9%
YoY- 1.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 437,489 293,077 147,029 578,260 434,208 288,861 143,532 109.79%
PBT 113,387 93,706 46,985 183,412 140,723 94,020 45,741 82.86%
Tax -49,524 -26,738 -13,561 -53,825 -40,191 -27,198 -13,284 139.85%
NP 63,863 66,968 33,424 129,587 100,532 66,822 32,457 56.82%
-
NP to SH 63,863 66,968 33,424 129,587 100,532 66,822 32,457 56.82%
-
Tax Rate 43.68% 28.53% 28.86% 29.35% 28.56% 28.93% 29.04% -
Total Cost 373,626 226,109 113,605 448,673 333,676 222,039 111,075 124.00%
-
Net Worth 1,196,004 1,197,320 1,157,854 1,102,765 1,066,115 1,032,424 997,053 12.85%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,196,004 1,197,320 1,157,854 1,102,765 1,066,115 1,032,424 997,053 12.85%
NOSH 456,490 455,254 452,286 442,877 440,543 439,329 439,230 2.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.60% 22.85% 22.73% 22.41% 23.15% 23.13% 22.61% -
ROE 5.34% 5.59% 2.89% 11.75% 9.43% 6.47% 3.26% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.84 64.38 32.51 130.57 98.56 65.75 32.68 104.48%
EPS 13.99 14.71 7.39 29.26 22.82 15.21 7.41 52.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.63 2.56 2.49 2.42 2.35 2.27 10.00%
Adjusted Per Share Value based on latest NOSH - 450,449
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 97.39 65.24 32.73 128.73 96.66 64.30 31.95 109.80%
EPS 14.22 14.91 7.44 28.85 22.38 14.88 7.23 56.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6625 2.6654 2.5775 2.4549 2.3733 2.2983 2.2196 12.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.94 7.77 10.51 9.89 10.29 8.00 6.23 -
P/RPS 7.24 12.07 32.33 7.57 10.44 12.17 19.06 -47.45%
P/EPS 49.61 52.82 142.22 33.80 45.09 52.60 84.31 -29.71%
EY 2.02 1.89 0.70 2.96 2.22 1.90 1.19 42.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.95 4.11 3.97 4.25 3.40 2.74 -2.19%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 20/05/04 26/02/04 19/11/03 21/08/03 21/05/03 -
Price 8.63 6.51 8.57 10.63 9.49 8.57 6.31 -
P/RPS 9.00 10.11 26.36 8.14 9.63 13.03 19.31 -39.80%
P/EPS 61.69 44.26 115.97 36.33 41.59 56.34 85.39 -19.43%
EY 1.62 2.26 0.86 2.75 2.40 1.77 1.17 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.48 3.35 4.27 3.92 3.65 2.78 11.84%

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