[PUNCAK] YoY Cumulative 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- 100.36%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 682,475 595,550 529,274 293,077 288,861 286,312 275,901 16.28%
PBT 75,881 49,899 102,394 93,706 94,020 91,649 95,064 -3.68%
Tax -34,695 -15,109 -28,986 -26,738 -27,198 -380 0 -
NP 41,186 34,790 73,408 66,968 66,822 91,269 95,064 -13.00%
-
NP to SH 34,645 22,128 50,256 66,968 66,822 91,269 95,064 -15.47%
-
Tax Rate 45.72% 30.28% 28.31% 28.53% 28.93% 0.41% 0.00% -
Total Cost 641,289 560,760 455,866 226,109 222,039 195,043 180,837 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 4.21% 1.71% 4.64% 5.59% 6.47% 8.50% 10.60% -
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 165.97 130.53 114.90 64.38 65.75 65.31 63.07 17.49%
EPS 8.43 4.85 10.91 14.71 15.21 20.82 21.73 -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 152.59 133.15 118.33 65.53 64.58 64.01 61.69 16.28%
EPS 7.75 4.95 11.24 14.97 14.94 20.41 21.25 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8388 2.897 2.4203 2.677 2.3083 2.4013 2.0051 -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 2.16 5.80 6.47 12.07 12.17 11.68 11.78 -24.61%
P/EPS 42.49 156.08 68.10 52.82 52.60 36.65 34.19 3.68%
EY 2.35 0.64 1.47 1.89 1.90 2.73 2.92 -3.55%
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 2.43 5.54 6.32 10.11 13.03 12.08 13.18 -24.54%
P/EPS 47.95 149.07 66.54 44.26 56.34 37.90 38.24 3.84%
EY 2.09 0.67 1.50 2.26 1.77 2.64 2.61 -3.63%
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