[PUNCAK] YoY 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- -1.65%
YoY- 2.44%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
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 310,619 273,415 144,412 145,347 140,153 137,159 90,614 22.78%
PBT 30,276 56,432 19,681 46,703 46,149 46,875 25,273 3.05%
Tax 21,781 -15,929 -22,786 -12,993 -13,242 0 0 -
NP 52,057 40,503 -3,105 33,710 32,907 46,875 25,273 12.79%
-
NP to SH 42,856 26,070 -3,105 33,710 32,907 46,875 25,273 9.19%
-
Tax Rate -71.94% 28.23% 115.78% 27.82% 28.69% 0.00% 0.00% -
Total Cost 258,562 232,912 147,517 111,637 107,246 90,284 65,341 25.75%
-
Net Worth 1,300,025 1,088,941 1,196,338 1,071,986 878,183 945,378 686,195 11.23%
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 1,300,025 1,088,941 1,196,338 1,071,986 878,183 945,378 686,195 11.23%
NOSH 448,284 461,415 456,617 442,969 439,091 437,675 374,970 3.01%
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 16.76% 14.81% -2.15% 23.19% 23.48% 34.18% 27.89% -
ROE 3.30% 2.39% -0.26% 3.14% 3.75% 4.96% 3.68% -
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 69.29 59.26 31.63 32.81 31.92 31.34 24.17 19.17%
EPS 9.56 5.65 -0.68 7.61 7.49 10.71 6.74 5.99%
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 69.15 60.87 32.15 32.36 31.20 30.53 20.17 22.78%
EPS 9.54 5.80 -0.69 7.50 7.33 10.43 5.63 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.894 2.4241 2.6632 2.3864 1.955 2.1045 1.5276 11.23%
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 11.68 13.45 21.94 31.36 21.65 22.62 26.86 -12.95%
P/EPS 84.62 141.06 -1,020.59 135.22 92.20 66.20 96.29 -2.12%
EY 1.18 0.71 -0.10 0.74 1.08 1.51 1.04 2.12%
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 11.68 12.05 27.29 28.92 22.90 22.34 27.19 -13.13%
P/EPS 84.62 126.37 -1,269.12 124.70 97.54 65.36 97.48 -2.32%
EY 1.18 0.79 -0.08 0.80 1.03 1.53 1.03 2.29%
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