[PUNCAK] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.15%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 342,255 129,352 144,052 138,640 139,277 87,241 89,225 -1.41%
PBT 38,020 -36,268 42,689 42,315 37,751 18,409 22,401 -0.56%
Tax -13,393 18,844 -13,634 -13,407 -375 0 0 -100.00%
NP 24,627 -17,424 29,055 28,908 37,376 18,409 22,401 -0.10%
-
NP to SH 22,934 -17,424 29,055 28,908 37,376 18,409 22,401 -0.02%
-
Tax Rate 35.23% - 31.94% 31.68% 0.99% 0.00% 0.00% -
Total Cost 317,628 146,776 114,997 109,732 101,901 68,832 66,824 -1.64%
-
Net Worth 1,282,225 1,187,583 1,121,619 878,163 980,354 763,586 614,859 -0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 27,574 229 - - - - - -100.00%
Div Payout % 120.24% 0.00% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,282,225 1,187,583 1,121,619 878,163 980,354 763,586 614,859 -0.77%
NOSH 459,579 458,526 450,449 439,081 437,658 417,260 249,942 -0.64%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.20% -13.47% 20.17% 20.85% 26.84% 21.10% 25.11% -
ROE 1.79% -1.47% 2.59% 3.29% 3.81% 2.41% 3.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 74.47 28.21 31.98 31.58 31.82 20.91 35.70 -0.77%
EPS 4.99 -3.80 6.45 6.58 8.54 4.41 5.43 0.08%
DPS 6.00 0.05 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.79 2.59 2.49 2.00 2.24 1.83 2.46 -0.13%
Adjusted Per Share Value based on latest NOSH - 439,081
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 76.19 28.80 32.07 30.86 31.00 19.42 19.86 -1.41%
EPS 5.11 -3.88 6.47 6.44 8.32 4.10 4.99 -0.02%
DPS 6.14 0.05 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.8544 2.6437 2.4969 1.9549 2.1824 1.6998 1.3688 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 7.11 9.43 9.89 7.03 7.34 5.94 0.00 -
P/RPS 9.55 33.43 30.93 22.26 23.06 28.41 0.00 -100.00%
P/EPS 142.48 -248.16 153.33 106.78 85.95 134.64 0.00 -100.00%
EY 0.70 -0.40 0.65 0.94 1.16 0.74 0.00 -100.00%
DY 0.84 0.01 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.55 3.64 3.97 3.52 3.28 3.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 26/02/03 27/02/02 26/02/01 29/02/00 -
Price 7.43 8.17 10.63 6.60 7.43 7.40 13.49 -
P/RPS 9.98 28.96 33.24 20.90 23.35 35.39 37.79 1.42%
P/EPS 148.89 -215.00 164.80 100.25 87.00 167.73 150.52 0.01%
EY 0.67 -0.47 0.61 1.00 1.15 0.60 0.66 -0.01%
DY 0.81 0.01 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.66 3.15 4.27 3.30 3.32 4.04 5.48 0.77%

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