[PUNCAK] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 1.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,428,123 1,144,944 566,841 578,260 565,105 552,337 350,564 26.36%
PBT 367,276 196,846 77,119 183,412 180,113 179,690 91,225 26.11%
Tax 4,749 -58,308 -30,680 -53,825 -53,017 -375 0 -
NP 372,025 138,538 46,439 129,587 127,096 179,315 91,225 26.38%
-
NP to SH 331,602 99,260 46,439 129,587 127,096 179,315 91,225 23.98%
-
Tax Rate -1.29% 29.62% 39.78% 29.35% 29.44% 0.21% 0.00% -
Total Cost 1,056,098 1,006,406 520,402 448,673 438,009 373,022 259,339 26.35%
-
Net Worth 1,544,618 1,284,474 1,192,970 1,102,765 960,335 979,911 800,839 11.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 37,332 27,623 - - - - - -
Div Payout % 11.26% 27.83% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,544,618 1,284,474 1,192,970 1,102,765 960,335 979,911 800,839 11.56%
NOSH 466,652 460,384 457,076 442,877 438,509 437,460 437,617 1.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.05% 12.10% 8.19% 22.41% 22.49% 32.46% 26.02% -
ROE 21.47% 7.73% 3.89% 11.75% 13.23% 18.30% 11.39% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 306.04 248.69 124.01 130.57 128.87 126.26 80.11 25.01%
EPS 101.51 21.56 10.16 29.26 28.98 40.99 21.84 29.16%
DPS 8.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 2.79 2.61 2.49 2.19 2.24 1.83 10.37%
Adjusted Per Share Value based on latest NOSH - 450,449
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 319.30 255.99 126.73 129.29 126.35 123.49 78.38 26.36%
EPS 74.14 22.19 10.38 28.97 28.42 40.09 20.40 23.98%
DPS 8.35 6.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4535 2.8718 2.6672 2.4656 2.1471 2.1909 1.7905 11.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 8.80 7.11 9.43 9.89 7.03 7.34 5.94 -
P/RPS 2.88 2.86 7.60 7.57 5.46 5.81 7.42 -14.58%
P/EPS 12.38 32.98 92.81 33.80 24.26 17.91 28.49 -12.96%
EY 8.07 3.03 1.08 2.96 4.12 5.58 3.51 14.87%
DY 0.91 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.55 3.61 3.97 3.21 3.28 3.25 -3.28%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 26/02/04 26/02/03 27/02/02 29/05/01 -
Price 3.68 7.43 8.17 10.63 6.60 7.43 7.20 -
P/RPS 1.20 2.99 6.59 8.14 5.12 5.88 8.99 -28.50%
P/EPS 5.18 34.46 80.41 36.33 22.77 18.13 34.54 -27.09%
EY 19.31 2.90 1.24 2.75 4.39 5.52 2.90 37.14%
DY 2.17 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.66 3.13 4.27 3.01 3.32 3.93 -18.99%

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