[PUNCAK] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.17%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,361,180 1,110,856 1,040,468 588,116 574,128 578,768 136,852 46.62%
PBT 163,152 85,104 146,976 187,940 182,964 182,864 45,731 23.60%
Tax -82,324 -27,192 -42,384 -54,244 -53,136 -784 0 -
NP 80,828 57,912 104,592 133,696 129,828 182,080 45,731 9.95%
-
NP to SH 74,536 35,580 66,600 133,696 129,828 182,080 45,731 8.47%
-
Tax Rate 50.46% 31.95% 28.84% 28.86% 29.04% 0.43% 0.00% -
Total Cost 1,280,352 1,052,944 935,876 454,420 444,300 396,688 91,121 55.30%
-
Net Worth 822,056 1,301,820 1,048,674 1,157,854 997,053 1,028,576 848,977 -0.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 822,056 1,301,820 1,048,674 1,157,854 997,053 1,028,576 848,977 -0.53%
NOSH 411,028 463,281 459,944 452,286 439,230 437,692 437,617 -1.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.94% 5.21% 10.05% 22.73% 22.61% 31.46% 33.42% -
ROE 9.07% 2.73% 6.35% 11.55% 13.02% 17.70% 5.39% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 331.16 239.78 226.22 130.03 130.71 132.23 31.27 48.16%
EPS 18.12 7.68 14.48 29.56 29.64 41.60 10.45 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.81 2.28 2.56 2.27 2.35 1.94 0.50%
Adjusted Per Share Value based on latest NOSH - 452,286
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 303.02 247.29 231.62 130.92 127.81 128.84 30.47 46.61%
EPS 16.59 7.92 14.83 29.76 28.90 40.53 10.18 8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 2.898 2.3345 2.5775 2.2196 2.2897 1.8899 -0.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.22 8.00 6.80 10.51 6.23 8.09 6.80 -
P/RPS 0.97 3.34 3.01 8.08 4.77 6.12 21.74 -40.43%
P/EPS 17.76 104.17 46.96 35.55 21.08 19.45 65.07 -19.45%
EY 5.63 0.96 2.13 2.81 4.74 5.14 1.54 24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.85 2.98 4.11 2.74 3.44 3.51 -12.17%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 26/05/06 25/05/05 20/05/04 21/05/03 21/05/02 29/05/01 -
Price 3.30 7.34 7.63 8.57 6.31 8.11 7.20 -
P/RPS 1.00 3.06 3.37 6.59 4.83 6.13 23.02 -40.69%
P/EPS 18.20 95.57 52.69 28.99 21.35 19.50 68.90 -19.89%
EY 5.50 1.05 1.90 3.45 4.68 5.13 1.45 24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.61 3.35 3.35 2.78 3.45 3.71 -12.62%

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