[PUNCAK] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 15.57%
YoY- 68.4%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 562,748 560,177 552,337 500,301 453,756 402,114 350,564 37.21%
PBT 176,274 179,674 179,689 160,348 138,746 113,673 91,224 55.32%
Tax -26,368 -13,150 0 0 0 0 0 -
NP 149,906 166,524 179,689 160,348 138,746 113,673 91,224 39.38%
-
NP to SH 149,906 166,524 179,689 160,348 138,746 113,673 91,224 39.38%
-
Tax Rate 14.96% 7.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 412,842 393,653 372,648 339,953 315,010 288,441 259,340 36.45%
-
Net Worth 876,417 875,384 980,354 945,378 896,566 980,262 763,586 9.65%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 876,417 875,384 980,354 945,378 896,566 980,262 763,586 9.65%
NOSH 438,208 437,692 437,658 437,675 437,349 437,617 417,260 3.32%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 26.64% 29.73% 32.53% 32.05% 30.58% 28.27% 26.02% -
ROE 17.10% 19.02% 18.33% 16.96% 15.48% 11.60% 11.95% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 128.42 127.98 126.20 114.31 103.75 91.89 84.02 32.79%
EPS 34.21 38.05 41.06 36.64 31.72 25.98 21.86 34.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.24 2.16 2.05 2.24 1.83 6.11%
Adjusted Per Share Value based on latest NOSH - 437,675
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 125.82 125.24 123.49 111.86 101.45 89.90 78.38 37.21%
EPS 33.52 37.23 40.17 35.85 31.02 25.41 20.40 39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9595 1.9572 2.1919 2.1137 2.0045 2.1917 1.7072 9.65%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 7.63 8.09 7.34 7.09 7.43 6.80 5.94 -
P/RPS 5.94 6.32 5.82 6.20 7.16 7.40 7.07 -10.98%
P/EPS 22.30 21.26 17.88 19.35 23.42 26.18 27.17 -12.36%
EY 4.48 4.70 5.59 5.17 4.27 3.82 3.68 14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 4.05 3.28 3.28 3.62 3.04 3.25 11.40%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 21/05/02 27/02/02 21/11/01 28/08/01 29/05/01 26/02/01 -
Price 7.89 8.11 7.43 7.00 8.31 7.20 7.40 -
P/RPS 6.14 6.34 5.89 6.12 8.01 7.84 8.81 -21.44%
P/EPS 23.06 21.32 18.10 19.11 26.19 27.72 33.85 -22.63%
EY 4.34 4.69 5.53 5.23 3.82 3.61 2.95 29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.06 3.32 3.24 4.05 3.21 4.04 -1.49%

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