[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.18%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,364,950 1,191,100 1,058,548 586,154 577,722 572,624 551,802 16.28%
PBT 151,762 99,798 204,788 187,412 188,040 183,298 190,128 -3.68%
Tax -69,390 -30,218 -57,972 -53,476 -54,396 -760 0 -
NP 82,372 69,580 146,816 133,936 133,644 182,538 190,128 -13.00%
-
NP to SH 69,290 44,256 100,512 133,936 133,644 182,538 190,128 -15.47%
-
Tax Rate 45.72% 30.28% 28.31% 28.53% 28.93% 0.41% 0.00% -
Total Cost 1,282,578 1,121,520 911,732 452,218 444,078 390,086 361,674 23.47%
-
Net Worth 822,416 1,295,742 1,082,507 1,197,320 1,032,424 1,074,010 896,830 -1.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 822,416 1,295,742 1,082,507 1,197,320 1,032,424 1,074,010 896,830 -1.43%
NOSH 411,208 456,247 460,641 455,254 439,329 438,371 437,478 -1.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.03% 5.84% 13.87% 22.85% 23.13% 31.88% 34.46% -
ROE 8.43% 3.42% 9.29% 11.19% 12.94% 17.00% 21.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 331.94 261.06 229.80 128.75 131.50 130.63 126.13 17.49%
EPS 16.86 9.70 21.82 29.42 30.42 41.64 43.46 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.84 2.35 2.63 2.35 2.45 2.05 -0.41%
Adjusted Per Share Value based on latest NOSH - 457,626
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 303.86 265.15 235.65 130.49 128.61 127.47 122.84 16.28%
EPS 15.42 9.85 22.38 29.82 29.75 40.64 42.32 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8308 2.8845 2.4098 2.6654 2.2983 2.3909 1.9965 -1.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.58 7.57 7.43 7.77 8.00 7.63 7.43 -
P/RPS 1.08 2.90 3.23 6.03 6.08 5.84 5.89 -24.61%
P/EPS 21.25 78.04 34.05 26.41 26.30 18.32 17.10 3.68%
EY 4.71 1.28 2.94 3.79 3.80 5.46 5.85 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.67 3.16 2.95 3.40 3.11 3.62 -11.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 23/08/06 18/08/05 19/08/04 21/08/03 21/08/02 28/08/01 -
Price 4.04 7.23 7.26 6.51 8.57 7.89 8.31 -
P/RPS 1.22 2.77 3.16 5.06 6.52 6.04 6.59 -24.49%
P/EPS 23.98 74.54 33.27 22.13 28.17 18.95 19.12 3.84%
EY 4.17 1.34 3.01 4.52 3.55 5.28 5.23 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.55 3.09 2.48 3.65 3.22 4.05 -10.94%

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