[PUNCAK] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.01%
YoY- -23.69%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 580,260 574,848 569,654 565,945 565,105 565,742 562,748 2.05%
PBT 183,412 183,038 182,484 180,138 180,113 175,548 176,274 2.67%
Tax -53,825 -53,598 -53,847 -53,061 -53,017 -39,610 -26,368 60.70%
NP 129,587 129,440 128,637 127,077 127,096 135,938 149,906 -9.22%
-
NP to SH 129,587 129,440 128,637 127,077 127,096 135,938 149,906 -9.22%
-
Tax Rate 29.35% 29.28% 29.51% 29.46% 29.44% 22.56% 14.96% -
Total Cost 450,673 445,408 441,017 438,868 438,009 429,804 412,842 6.00%
-
Net Worth 1,121,619 1,071,986 1,032,644 997,053 878,163 878,183 876,417 17.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,121,619 1,071,986 1,032,644 997,053 878,163 878,183 876,417 17.82%
NOSH 450,449 442,969 439,423 439,230 439,081 439,091 438,208 1.84%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.33% 22.52% 22.58% 22.45% 22.49% 24.03% 26.64% -
ROE 11.55% 12.07% 12.46% 12.75% 14.47% 15.48% 17.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.82 129.77 129.64 128.85 128.70 128.84 128.42 0.20%
EPS 28.77 29.22 29.27 28.93 28.95 30.96 34.21 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.42 2.35 2.27 2.00 2.00 2.00 15.68%
Adjusted Per Share Value based on latest NOSH - 439,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 129.73 128.52 127.36 126.53 126.35 126.49 125.82 2.05%
EPS 28.97 28.94 28.76 28.41 28.42 30.39 33.52 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5077 2.3967 2.3088 2.2292 1.9634 1.9634 1.9595 17.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 9.89 10.29 8.00 6.23 7.03 6.91 7.63 -
P/RPS 7.68 7.93 6.17 4.84 5.46 5.36 5.94 18.62%
P/EPS 34.38 35.21 27.33 21.53 24.29 22.32 22.30 33.34%
EY 2.91 2.84 3.66 4.64 4.12 4.48 4.48 -24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.25 3.40 2.74 3.52 3.46 3.82 2.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 21/08/02 -
Price 10.63 9.49 8.57 6.31 6.60 7.31 7.89 -
P/RPS 8.25 7.31 6.61 4.90 5.13 5.67 6.14 21.69%
P/EPS 36.95 32.48 29.28 21.81 22.80 23.61 23.06 36.81%
EY 2.71 3.08 3.42 4.59 4.39 4.24 4.34 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.92 3.65 2.78 3.30 3.66 3.95 5.31%

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