[PUNCAK] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.64%
YoY- -36.47%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,026,375 906,169 802,689 437,489 434,208 426,465 413,060 16.37%
PBT 111,136 80,175 158,826 113,387 140,723 137,798 141,939 -3.99%
Tax -40,064 6,672 -44,915 -49,524 -40,191 -39,610 0 -
NP 71,072 86,847 113,911 63,863 100,532 98,188 141,939 -10.88%
-
NP to SH 61,112 64,984 76,326 63,863 100,532 98,188 141,939 -13.09%
-
Tax Rate 36.05% -8.32% 28.28% 43.68% 28.56% 28.74% 0.00% -
Total Cost 955,303 819,322 688,778 373,626 333,676 328,277 271,121 23.34%
-
Net Worth 1,233,219 1,316,016 1,087,737 1,196,004 1,066,115 876,664 945,093 4.53%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,233,219 1,316,016 1,087,737 1,196,004 1,066,115 876,664 945,093 4.53%
NOSH 411,073 453,798 460,905 456,490 440,543 438,332 437,543 -1.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.92% 9.58% 14.19% 14.60% 23.15% 23.02% 34.36% -
ROE 4.96% 4.94% 7.02% 5.34% 9.43% 11.20% 15.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 249.68 199.69 174.15 95.84 98.56 97.29 94.40 17.58%
EPS 14.86 14.32 16.56 13.99 22.82 22.40 32.44 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.90 2.36 2.62 2.42 2.00 2.16 5.62%
Adjusted Per Share Value based on latest NOSH - 456,617
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 228.48 201.72 178.69 97.39 96.66 94.94 91.95 16.37%
EPS 13.60 14.47 16.99 14.22 22.38 21.86 31.60 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7453 2.9296 2.4214 2.6625 2.3733 1.9516 2.1039 4.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.36 8.09 7.97 6.94 10.29 6.91 7.09 -
P/RPS 1.75 4.05 4.58 7.24 10.44 7.10 7.51 -21.54%
P/EPS 29.33 56.49 48.13 49.61 45.09 30.85 21.86 5.01%
EY 3.41 1.77 2.08 2.02 2.22 3.24 4.58 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.79 3.38 2.65 4.25 3.46 3.28 -12.71%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 23/11/05 23/11/04 19/11/03 21/11/02 21/11/01 -
Price 4.70 8.09 7.14 8.63 9.49 7.31 7.00 -
P/RPS 1.88 4.05 4.10 9.00 9.63 7.51 7.41 -20.42%
P/EPS 31.61 56.49 43.12 61.69 41.59 32.63 21.58 6.56%
EY 3.16 1.77 2.32 1.62 2.40 3.06 4.63 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.79 3.03 3.29 3.92 3.66 3.24 -11.36%

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