[PUNCAK] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -45.46%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,389,774 1,428,123 1,144,944 566,841 578,260 565,105 552,337 16.61%
PBT 115,351 367,276 196,846 77,119 183,412 180,113 179,690 -7.11%
Tax -44,891 4,749 -58,308 -30,680 -53,825 -53,017 -375 121.92%
NP 70,460 372,025 138,538 46,439 129,587 127,096 179,315 -14.41%
-
NP to SH 64,928 331,602 99,260 46,439 129,587 127,096 179,315 -15.56%
-
Tax Rate 38.92% -1.29% 29.62% 39.78% 29.35% 29.44% 0.21% -
Total Cost 1,319,314 1,056,098 1,006,406 520,402 448,673 438,009 373,022 23.42%
-
Net Worth 1,372,929 1,544,618 1,284,474 1,192,970 1,102,765 960,335 979,911 5.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 41,105 37,332 27,623 - - - - -
Div Payout % 63.31% 11.26% 27.83% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,372,929 1,544,618 1,284,474 1,192,970 1,102,765 960,335 979,911 5.77%
NOSH 411,056 466,652 460,384 457,076 442,877 438,509 437,460 -1.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.07% 26.05% 12.10% 8.19% 22.41% 22.49% 32.46% -
ROE 4.73% 21.47% 7.73% 3.89% 11.75% 13.23% 18.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 338.10 306.04 248.69 124.01 130.57 128.87 126.26 17.83%
EPS 15.79 101.51 21.56 10.16 29.26 28.98 40.99 -14.69%
DPS 10.00 8.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.31 2.79 2.61 2.49 2.19 2.24 6.88%
Adjusted Per Share Value based on latest NOSH - 458,526
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 309.38 317.92 254.88 126.19 128.73 125.80 122.96 16.61%
EPS 14.45 73.82 22.10 10.34 28.85 28.29 39.92 -15.57%
DPS 9.15 8.31 6.15 0.00 0.00 0.00 0.00 -
NAPS 3.0563 3.4385 2.8594 2.6557 2.4549 2.1378 2.1814 5.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.00 8.80 7.11 9.43 9.89 7.03 7.34 -
P/RPS 1.48 2.88 2.86 7.60 7.57 5.46 5.81 -20.37%
P/EPS 31.65 12.38 32.98 92.81 33.80 24.26 17.91 9.94%
EY 3.16 8.07 3.03 1.08 2.96 4.12 5.58 -9.03%
DY 2.00 0.91 0.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.66 2.55 3.61 3.97 3.21 3.28 -12.22%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 24/02/06 25/02/05 26/02/04 26/02/03 27/02/02 -
Price 4.64 3.68 7.43 8.17 10.63 6.60 7.43 -
P/RPS 1.37 1.20 2.99 6.59 8.14 5.12 5.88 -21.54%
P/EPS 29.38 5.18 34.46 80.41 36.33 22.77 18.13 8.37%
EY 3.40 19.31 2.90 1.24 2.75 4.39 5.52 -7.75%
DY 2.16 2.17 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.11 2.66 3.13 4.27 3.01 3.32 -13.50%

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