[PUNCAK] QoQ TTM 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- -6.5%
YoY- -29.27%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 574,848 569,654 565,945 565,105 565,742 562,748 560,177 1.73%
PBT 183,038 182,484 180,138 180,113 175,548 176,274 179,674 1.24%
Tax -53,598 -53,847 -53,061 -53,017 -39,610 -26,368 -13,150 154.94%
NP 129,440 128,637 127,077 127,096 135,938 149,906 166,524 -15.44%
-
NP to SH 129,440 128,637 127,077 127,096 135,938 149,906 166,524 -15.44%
-
Tax Rate 29.28% 29.51% 29.46% 29.44% 22.56% 14.96% 7.32% -
Total Cost 445,408 441,017 438,868 438,009 429,804 412,842 393,653 8.57%
-
Net Worth 1,071,986 1,032,644 997,053 878,163 878,183 876,417 875,384 14.44%
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 1,032,644 997,053 878,163 878,183 876,417 875,384 14.44%
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 22.52% 22.58% 22.45% 22.49% 24.03% 26.64% 29.73% -
ROE 12.07% 12.46% 12.75% 14.47% 15.48% 17.10% 19.02% -
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 129.77 129.64 128.85 128.70 128.84 128.42 127.98 0.92%
EPS 29.22 29.27 28.93 28.95 30.96 34.21 38.05 -16.12%
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 2.00 2.00 13.53%
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 127.97 126.81 125.99 125.80 125.94 125.27 124.70 1.73%
EPS 28.82 28.64 28.29 28.29 30.26 33.37 37.07 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3864 2.2988 2.2196 1.9549 1.955 1.951 1.9487 14.44%
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 7.93 6.17 4.84 5.46 5.36 5.94 6.32 16.31%
P/EPS 35.21 27.33 21.53 24.29 22.32 22.30 21.26 39.93%
EY 2.84 3.66 4.64 4.12 4.48 4.48 4.70 -28.50%
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 3.82 4.05 3.26%
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 7.31 6.61 4.90 5.13 5.67 6.14 6.34 9.94%
P/EPS 32.48 29.28 21.81 22.80 23.61 23.06 21.32 32.36%
EY 3.08 3.42 4.59 4.39 4.24 4.34 4.69 -24.42%
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 3.95 4.06 -2.31%

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