[PUNCAK] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -7.33%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 565,105 565,742 562,748 560,177 552,337 500,301 453,756 15.70%
PBT 180,113 175,548 176,274 179,674 179,689 160,348 138,746 18.94%
Tax -53,017 -39,610 -26,368 -13,150 0 0 0 -
NP 127,096 135,938 149,906 166,524 179,689 160,348 138,746 -5.66%
-
NP to SH 127,096 135,938 149,906 166,524 179,689 160,348 138,746 -5.66%
-
Tax Rate 29.44% 22.56% 14.96% 7.32% 0.00% 0.00% 0.00% -
Total Cost 438,009 429,804 412,842 393,653 372,648 339,953 315,010 24.50%
-
Net Worth 878,163 878,183 876,417 875,384 980,354 945,378 896,566 -1.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 878,163 878,183 876,417 875,384 980,354 945,378 896,566 -1.36%
NOSH 439,081 439,091 438,208 437,692 437,658 437,675 437,349 0.26%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.49% 24.03% 26.64% 29.73% 32.53% 32.05% 30.58% -
ROE 14.47% 15.48% 17.10% 19.02% 18.33% 16.96% 15.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 128.70 128.84 128.42 127.98 126.20 114.31 103.75 15.40%
EPS 28.95 30.96 34.21 38.05 41.06 36.64 31.72 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.24 2.16 2.05 -1.62%
Adjusted Per Share Value based on latest NOSH - 437,692
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 126.35 126.49 125.82 125.24 123.49 111.86 101.45 15.71%
EPS 28.42 30.39 33.52 37.23 40.17 35.85 31.02 -5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9634 1.9634 1.9595 1.9572 2.1919 2.1137 2.0045 -1.36%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 7.03 6.91 7.63 8.09 7.34 7.09 7.43 -
P/RPS 5.46 5.36 5.94 6.32 5.82 6.20 7.16 -16.49%
P/EPS 24.29 22.32 22.30 21.26 17.88 19.35 23.42 2.45%
EY 4.12 4.48 4.48 4.70 5.59 5.17 4.27 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.46 3.82 4.05 3.28 3.28 3.62 -1.84%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 21/11/02 21/08/02 21/05/02 27/02/02 21/11/01 28/08/01 -
Price 6.60 7.31 7.89 8.11 7.43 7.00 8.31 -
P/RPS 5.13 5.67 6.14 6.34 5.89 6.12 8.01 -25.63%
P/EPS 22.80 23.61 23.06 21.32 18.10 19.11 26.19 -8.80%
EY 4.39 4.24 4.34 4.69 5.53 5.23 3.82 9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.66 3.95 4.06 3.32 3.24 4.05 -12.72%

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