[PUNCAK] QoQ 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- -12.15%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
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 145,347 145,329 145,532 138,640 140,153 141,620 144,692 0.30%
PBT 46,703 48,279 45,741 42,315 46,149 45,933 45,716 1.43%
Tax -12,993 -14,004 -13,194 -13,407 -13,242 -184 -196 1533.78%
NP 33,710 34,275 32,547 28,908 32,907 45,749 45,520 -18.13%
-
NP to SH 33,710 34,275 32,547 28,908 32,907 45,749 45,520 -18.13%
-
Tax Rate 27.82% 29.01% 28.85% 31.68% 28.69% 0.40% 0.43% -
Total Cost 111,637 111,054 112,985 109,732 107,246 95,871 99,172 8.20%
-
Net Worth 1,071,986 1,032,644 997,053 878,163 878,183 1,073,611 1,028,576 2.79%
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 1,071,986 1,032,644 997,053 878,163 878,183 1,073,611 1,028,576 2.79%
NOSH 442,969 439,423 439,230 439,081 439,091 438,208 437,692 0.80%
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 23.19% 23.58% 22.36% 20.85% 23.48% 32.30% 31.46% -
ROE 3.14% 3.32% 3.26% 3.29% 3.75% 4.26% 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 32.81 33.07 33.13 31.58 31.92 32.32 33.06 -0.50%
EPS 7.61 7.80 7.41 6.58 7.49 10.44 10.40 -18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.35 2.27 2.00 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 32.50 32.49 32.54 31.00 31.34 31.66 32.35 0.30%
EPS 7.54 7.66 7.28 6.46 7.36 10.23 10.18 -18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3967 2.3088 2.2292 1.9634 1.9634 2.4004 2.2997 2.78%
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 31.36 24.19 18.80 22.26 21.65 23.61 24.47 17.96%
P/EPS 135.22 102.56 84.08 106.78 92.20 73.08 77.79 44.52%
EY 0.74 0.98 1.19 0.94 1.08 1.37 1.29 -30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 3.40 2.74 3.52 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 28.92 25.91 19.04 20.90 22.90 24.41 24.53 11.58%
P/EPS 124.70 109.87 85.16 100.25 97.54 75.57 77.98 36.70%
EY 0.80 0.91 1.17 1.00 1.03 1.32 1.28 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 3.65 2.78 3.30 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