[PUNCAK] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.32%
YoY- -15.22%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 569,654 565,945 565,105 565,742 562,748 560,177 552,337 2.08%
PBT 182,484 180,138 180,113 175,548 176,274 179,674 179,689 1.03%
Tax -53,847 -53,061 -53,017 -39,610 -26,368 -13,150 0 -
NP 128,637 127,077 127,096 135,938 149,906 166,524 179,689 -20.02%
-
NP to SH 128,637 127,077 127,096 135,938 149,906 166,524 179,689 -20.02%
-
Tax Rate 29.51% 29.46% 29.44% 22.56% 14.96% 7.32% 0.00% -
Total Cost 441,017 438,868 438,009 429,804 412,842 393,653 372,648 11.91%
-
Net Worth 1,032,644 997,053 878,163 878,183 876,417 875,384 980,354 3.53%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,032,644 997,053 878,163 878,183 876,417 875,384 980,354 3.53%
NOSH 439,423 439,230 439,081 439,091 438,208 437,692 437,658 0.26%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 22.58% 22.45% 22.49% 24.03% 26.64% 29.73% 32.53% -
ROE 12.46% 12.75% 14.47% 15.48% 17.10% 19.02% 18.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 129.64 128.85 128.70 128.84 128.42 127.98 126.20 1.81%
EPS 29.27 28.93 28.95 30.96 34.21 38.05 41.06 -20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.27 2.00 2.00 2.00 2.00 2.24 3.25%
Adjusted Per Share Value based on latest NOSH - 439,091
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 126.81 125.99 125.80 125.94 125.27 124.70 122.96 2.08%
EPS 28.64 28.29 28.29 30.26 33.37 37.07 40.00 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2988 2.2196 1.9549 1.955 1.951 1.9487 2.1824 3.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 8.00 6.23 7.03 6.91 7.63 8.09 7.34 -
P/RPS 6.17 4.84 5.46 5.36 5.94 6.32 5.82 3.98%
P/EPS 27.33 21.53 24.29 22.32 22.30 21.26 17.88 32.79%
EY 3.66 4.64 4.12 4.48 4.48 4.70 5.59 -24.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.74 3.52 3.46 3.82 4.05 3.28 2.43%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 21/05/03 26/02/03 21/11/02 21/08/02 21/05/02 27/02/02 -
Price 8.57 6.31 6.60 7.31 7.89 8.11 7.43 -
P/RPS 6.61 4.90 5.13 5.67 6.14 6.34 5.89 8.01%
P/EPS 29.28 21.81 22.80 23.61 23.06 21.32 18.10 37.92%
EY 3.42 4.59 4.39 4.24 4.34 4.69 5.53 -27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 2.78 3.30 3.66 3.95 4.06 3.32 6.53%

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