[PUNCAK] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.23%
YoY- -14.19%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 581,757 580,260 574,848 569,654 565,945 565,105 565,742 1.87%
PBT 184,656 183,412 183,038 182,484 180,138 180,113 175,548 3.42%
Tax -54,192 -53,825 -53,598 -53,847 -53,061 -53,017 -39,610 23.21%
NP 130,464 129,587 129,440 128,637 127,077 127,096 135,938 -2.70%
-
NP to SH 130,464 129,587 129,440 128,637 127,077 127,096 135,938 -2.70%
-
Tax Rate 29.35% 29.35% 29.28% 29.51% 29.46% 29.44% 22.56% -
Total Cost 451,293 450,673 445,408 441,017 438,868 438,009 429,804 3.30%
-
Net Worth 1,157,854 1,121,619 1,071,986 1,032,644 997,053 878,163 878,183 20.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,157,854 1,121,619 1,071,986 1,032,644 997,053 878,163 878,183 20.21%
NOSH 452,286 450,449 442,969 439,423 439,230 439,081 439,091 1.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 22.43% 22.33% 22.52% 22.58% 22.45% 22.49% 24.03% -
ROE 11.27% 11.55% 12.07% 12.46% 12.75% 14.47% 15.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 128.63 128.82 129.77 129.64 128.85 128.70 128.84 -0.10%
EPS 28.85 28.77 29.22 29.27 28.93 28.95 30.96 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.49 2.42 2.35 2.27 2.00 2.00 17.87%
Adjusted Per Share Value based on latest NOSH - 439,423
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 129.51 129.17 127.97 126.81 125.99 125.80 125.94 1.87%
EPS 29.04 28.85 28.82 28.64 28.29 28.29 30.26 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5775 2.4969 2.3864 2.2988 2.2196 1.9549 1.955 20.21%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 10.51 9.89 10.29 8.00 6.23 7.03 6.91 -
P/RPS 8.17 7.68 7.93 6.17 4.84 5.46 5.36 32.41%
P/EPS 36.44 34.38 35.21 27.33 21.53 24.29 22.32 38.60%
EY 2.74 2.91 2.84 3.66 4.64 4.12 4.48 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 3.97 4.25 3.40 2.74 3.52 3.46 12.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 -
Price 8.57 10.63 9.49 8.57 6.31 6.60 7.31 -
P/RPS 6.66 8.25 7.31 6.61 4.90 5.13 5.67 11.31%
P/EPS 29.71 36.95 32.48 29.28 21.81 22.80 23.61 16.54%
EY 3.37 2.71 3.08 3.42 4.59 4.39 4.24 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.27 3.92 3.65 2.78 3.30 3.66 -5.72%

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