[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -74.61%
YoY- -0.46%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 565,105 426,465 286,312 144,692 552,337 413,060 275,901 61.07%
PBT 180,113 137,798 91,649 45,716 179,690 141,939 95,064 52.93%
Tax -53,017 -39,610 -380 -196 -375 0 0 -
NP 127,096 98,188 91,269 45,520 179,315 141,939 95,064 21.29%
-
NP to SH 127,096 98,188 91,269 45,520 179,315 141,939 95,064 21.29%
-
Tax Rate 29.44% 28.74% 0.41% 0.43% 0.21% 0.00% 0.00% -
Total Cost 438,009 328,277 195,043 99,172 373,022 271,121 180,837 80.06%
-
Net Worth 960,335 876,664 1,074,010 1,028,576 979,911 945,093 896,830 4.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 960,335 876,664 1,074,010 1,028,576 979,911 945,093 896,830 4.65%
NOSH 438,509 438,332 438,371 437,692 437,460 437,543 437,478 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.49% 23.02% 31.88% 31.46% 32.46% 34.36% 34.46% -
ROE 13.23% 11.20% 8.50% 4.43% 18.30% 15.02% 10.60% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 128.87 97.29 65.31 33.06 126.26 94.40 63.07 60.81%
EPS 28.98 22.40 20.82 10.40 40.99 32.44 21.73 21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.00 2.45 2.35 2.24 2.16 2.05 4.48%
Adjusted Per Share Value based on latest NOSH - 437,692
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 126.35 95.35 64.01 32.35 123.49 92.35 61.69 61.06%
EPS 28.42 21.95 20.41 10.18 40.09 31.73 21.25 21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1471 1.96 2.4013 2.2997 2.1909 2.113 2.0051 4.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 7.03 6.91 7.63 8.09 7.34 7.09 7.43 -
P/RPS 5.46 7.10 11.68 24.47 5.81 7.51 11.78 -40.02%
P/EPS 24.26 30.85 36.65 77.79 17.91 21.86 34.19 -20.39%
EY 4.12 3.24 2.73 1.29 5.58 4.58 2.92 25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.46 3.11 3.44 3.28 3.28 3.62 -7.68%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 21/11/02 21/08/02 21/05/02 27/02/02 21/11/01 28/08/01 -
Price 6.60 7.31 7.89 8.11 7.43 7.00 8.31 -
P/RPS 5.12 7.51 12.08 24.53 5.88 7.41 13.18 -46.66%
P/EPS 22.77 32.63 37.90 77.98 18.13 21.58 38.24 -29.15%
EY 4.39 3.06 2.64 1.28 5.52 4.63 2.61 41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.66 3.22 3.45 3.32 3.24 4.05 -17.90%

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