[PUNCAK] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -50.02%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 932,041 803,038 679,929 566,841 581,541 582,476 581,757 36.87%
PBT 122,558 85,807 66,878 77,119 156,076 183,098 184,656 -23.89%
Tax -26,071 -32,928 -27,715 -30,680 -63,158 -53,365 -54,192 -38.57%
NP 96,487 52,879 39,163 46,439 92,918 129,733 130,464 -18.20%
-
NP to SH 58,902 29,727 29,665 46,439 92,918 129,733 130,464 -41.11%
-
Tax Rate 21.27% 38.37% 41.44% 39.78% 40.47% 29.15% 29.35% -
Total Cost 835,554 750,159 640,766 520,402 488,623 452,743 451,293 50.72%
-
Net Worth 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 1,157,854 -4.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 229 229 229 229 - - - -
Div Payout % 0.39% 0.77% 0.77% 0.49% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 1,157,854 -4.00%
NOSH 461,415 460,987 459,944 458,526 456,617 457,626 452,286 1.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.35% 6.58% 5.76% 8.19% 15.98% 22.27% 22.43% -
ROE 5.41% 2.74% 2.83% 3.91% 7.77% 10.78% 11.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 202.00 174.20 147.83 123.62 127.36 127.28 128.63 35.06%
EPS 12.77 6.45 6.45 10.13 20.35 28.35 28.85 -41.89%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.28 2.59 2.62 2.63 2.56 -5.27%
Adjusted Per Share Value based on latest NOSH - 458,526
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 207.48 178.77 151.36 126.19 129.46 129.67 129.51 36.87%
EPS 13.11 6.62 6.60 10.34 20.68 28.88 29.04 -41.12%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 2.4241 2.4116 2.3345 2.6437 2.6632 2.6793 2.5775 -4.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 7.97 7.43 6.80 9.43 6.94 7.77 10.51 -
P/RPS 3.95 4.27 4.60 7.63 5.45 6.10 8.17 -38.37%
P/EPS 62.43 115.22 105.43 93.11 34.10 27.41 36.44 43.13%
EY 1.60 0.87 0.95 1.07 2.93 3.65 2.74 -30.11%
DY 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 3.38 3.16 2.98 3.64 2.65 2.95 4.11 -12.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 20/05/04 -
Price 7.14 7.26 7.63 8.17 8.63 6.51 8.57 -
P/RPS 3.53 4.17 5.16 6.61 6.78 5.11 6.66 -34.48%
P/EPS 55.93 112.58 118.30 80.67 42.41 22.96 29.71 52.40%
EY 1.79 0.89 0.85 1.24 2.36 4.35 3.37 -34.38%
DY 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 3.03 3.09 3.35 3.15 3.29 2.48 3.35 -6.46%

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