[PUNCAK] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.23%
YoY- -14.19%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,211,220 803,038 582,476 569,654 562,748 453,756 341,921 23.45%
PBT 144,351 85,807 183,098 182,484 176,274 138,746 96,743 6.89%
Tax -44,431 -32,928 -53,365 -53,847 -26,368 0 0 -
NP 99,920 52,879 129,733 128,637 149,906 138,746 96,743 0.53%
-
NP to SH 71,132 29,727 129,733 128,637 149,906 138,746 96,743 -4.99%
-
Tax Rate 30.78% 38.37% 29.15% 29.51% 14.96% 0.00% 0.00% -
Total Cost 1,111,300 750,159 452,743 441,017 412,842 315,010 245,178 28.62%
-
Net Worth 909,484 1,083,320 1,203,556 1,032,644 876,417 896,566 500,206 10.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 27,574 229 - - - - - -
Div Payout % 38.77% 0.77% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 909,484 1,083,320 1,203,556 1,032,644 876,417 896,566 500,206 10.47%
NOSH 454,742 460,987 457,626 439,423 438,208 437,349 250,103 10.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.25% 6.58% 22.27% 22.58% 26.64% 30.58% 28.29% -
ROE 7.82% 2.74% 10.78% 12.46% 17.10% 15.48% 19.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 266.35 174.20 127.28 129.64 128.42 103.75 136.71 11.75%
EPS 15.64 6.45 28.35 29.27 34.21 31.72 38.68 -14.00%
DPS 6.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.35 2.63 2.35 2.00 2.05 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 439,423
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 269.63 178.77 129.67 126.81 125.27 101.01 76.12 23.45%
EPS 15.83 6.62 28.88 28.64 33.37 30.89 21.54 -5.00%
DPS 6.14 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0246 2.4116 2.6793 2.2988 1.951 1.9959 1.1135 10.47%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.57 7.43 7.77 8.00 7.63 7.43 11.83 -
P/RPS 2.84 4.27 6.10 6.17 5.94 7.16 8.65 -16.93%
P/EPS 48.39 115.22 27.41 27.33 22.30 23.42 30.58 7.94%
EY 2.07 0.87 3.65 3.66 4.48 4.27 3.27 -7.33%
DY 0.79 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.16 2.95 3.40 3.82 3.62 5.92 -7.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 18/08/05 19/08/04 21/08/03 21/08/02 28/08/01 28/08/00 -
Price 7.23 7.26 6.51 8.57 7.89 8.31 7.23 -
P/RPS 2.71 4.17 5.11 6.61 6.14 8.01 5.29 -10.54%
P/EPS 46.22 112.58 22.96 29.28 23.06 26.19 18.69 16.28%
EY 2.16 0.89 4.35 3.42 4.34 3.82 5.35 -14.02%
DY 0.83 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 3.09 2.48 3.65 3.95 4.05 3.62 0.00%

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