[PUNCAK] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.32%
YoY- -15.22%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 932,041 581,541 574,848 565,742 500,301 352,548 79,987 -2.57%
PBT 122,558 156,076 183,038 175,548 160,348 95,216 26,800 -1.60%
Tax -26,071 -63,158 -53,598 -39,610 0 0 0 -100.00%
NP 96,487 92,918 129,440 135,938 160,348 95,216 26,800 -1.35%
-
NP to SH 58,902 92,918 129,440 135,938 160,348 95,216 26,800 -0.83%
-
Tax Rate 21.27% 40.47% 29.28% 22.56% 0.00% 0.00% 0.00% -
Total Cost 835,554 488,623 445,408 429,804 339,953 257,332 53,187 -2.88%
-
Net Worth 1,088,941 1,196,338 1,071,986 878,183 945,378 374,970 499,999 -0.82%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 229 - - - - - - -100.00%
Div Payout % 0.39% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,088,941 1,196,338 1,071,986 878,183 945,378 374,970 499,999 -0.82%
NOSH 461,415 456,617 442,969 439,091 437,675 374,970 249,999 -0.64%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.35% 15.98% 22.52% 24.03% 32.05% 27.01% 33.51% -
ROE 5.41% 7.77% 12.07% 15.48% 16.96% 25.39% 5.36% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 202.00 127.36 129.77 128.84 114.31 94.02 31.99 -1.94%
EPS 12.77 20.35 29.22 30.96 36.64 25.39 10.72 -0.18%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.36 2.62 2.42 2.00 2.16 1.00 2.00 -0.17%
Adjusted Per Share Value based on latest NOSH - 439,091
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 207.48 129.46 127.97 125.94 111.37 78.48 17.81 -2.57%
EPS 13.11 20.68 28.82 30.26 35.70 21.20 5.97 -0.83%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.4241 2.6632 2.3864 1.955 2.1045 0.8347 1.1131 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 7.97 6.94 10.29 6.91 7.09 6.49 0.00 -
P/RPS 3.95 5.45 7.93 5.36 6.20 6.90 0.00 -100.00%
P/EPS 62.43 34.10 35.21 22.32 19.35 25.56 0.00 -100.00%
EY 1.60 2.93 2.84 4.48 5.17 3.91 0.00 -100.00%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.38 2.65 4.25 3.46 3.28 6.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 23/11/04 19/11/03 21/11/02 21/11/01 28/11/00 - -
Price 7.14 8.63 9.49 7.31 7.00 6.57 0.00 -
P/RPS 3.53 6.78 7.31 5.67 6.12 6.99 0.00 -100.00%
P/EPS 55.93 42.41 32.48 23.61 19.11 25.87 0.00 -100.00%
EY 1.79 2.36 3.08 4.24 5.23 3.86 0.00 -100.00%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.03 3.29 3.92 3.66 3.24 6.57 0.00 -100.00%

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