[PUNCAK] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.3%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,208,225 1,070,252 583,318 578,944 568,620 550,746 351,097 22.86%
PBT 106,900 211,768 151,182 187,630 183,730 189,252 97,086 1.61%
Tax 8,896 -59,886 -66,032 -53,588 -52,813 0 0 -
NP 115,796 151,881 85,150 134,042 130,917 189,252 97,086 2.97%
-
NP to SH 86,645 101,768 85,150 134,042 130,917 189,252 97,086 -1.87%
-
Tax Rate -8.32% 28.28% 43.68% 28.56% 28.74% 0.00% 0.00% -
Total Cost 1,092,429 918,370 498,168 444,901 437,702 361,494 254,010 27.50%
-
Net Worth 1,316,016 1,087,737 1,196,004 1,066,115 876,664 945,093 686,155 11.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,316,016 1,087,737 1,196,004 1,066,115 876,664 945,093 686,155 11.45%
NOSH 453,798 460,905 456,490 440,543 438,332 437,543 374,948 3.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.58% 14.19% 14.60% 23.15% 23.02% 34.36% 27.65% -
ROE 6.58% 9.36% 7.12% 12.57% 14.93% 20.02% 14.15% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 266.25 232.21 127.78 131.42 129.72 125.87 93.64 19.01%
EPS 19.09 22.08 18.65 30.43 29.87 43.25 25.89 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.36 2.62 2.42 2.00 2.16 1.83 7.97%
Adjusted Per Share Value based on latest NOSH - 442,969
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 270.13 239.29 130.42 129.44 127.13 123.14 78.50 22.85%
EPS 19.37 22.75 19.04 29.97 29.27 42.31 21.71 -1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9423 2.432 2.674 2.3836 1.96 2.113 1.5341 11.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.09 7.97 6.94 10.29 6.91 7.09 6.49 -
P/RPS 3.04 3.43 5.43 7.83 5.33 5.63 6.93 -12.82%
P/EPS 42.37 36.10 37.21 33.82 23.14 16.39 25.06 9.14%
EY 2.36 2.77 2.69 2.96 4.32 6.10 3.99 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.38 2.65 4.25 3.46 3.28 3.55 -3.93%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 23/11/04 19/11/03 21/11/02 21/11/01 28/11/00 -
Price 8.09 7.14 8.63 9.49 7.31 7.00 6.57 -
P/RPS 3.04 3.07 6.75 7.22 5.64 5.56 7.02 -13.01%
P/EPS 42.37 32.34 46.27 31.19 24.48 16.18 25.37 8.91%
EY 2.36 3.09 2.16 3.21 4.09 6.18 3.94 -8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.03 3.29 3.92 3.66 3.24 3.59 -4.11%

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