[PUNCAK] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.11%
YoY- 1.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,428,123 1,144,944 566,841 580,260 565,105 552,337 350,564 26.36%
PBT 367,276 196,846 77,119 183,412 180,113 179,689 91,224 26.11%
Tax 4,749 -58,308 -30,680 -53,825 -53,017 0 0 -
NP 372,025 138,538 46,439 129,587 127,096 179,689 91,224 26.38%
-
NP to SH 331,602 99,260 46,439 129,587 127,096 179,689 91,224 23.98%
-
Tax Rate -1.29% 29.62% 39.78% 29.35% 29.44% 0.00% 0.00% -
Total Cost 1,056,098 1,006,406 520,402 450,673 438,009 372,648 259,340 26.35%
-
Net Worth 1,515,741 1,282,225 1,187,583 1,121,619 878,163 980,354 763,586 12.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 40,419 27,574 229 - - - - -
Div Payout % 12.19% 27.78% 0.49% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,515,741 1,282,225 1,187,583 1,121,619 878,163 980,354 763,586 12.09%
NOSH 505,247 459,579 458,526 450,449 439,081 437,658 417,260 3.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.05% 12.10% 8.19% 22.33% 22.49% 32.53% 26.02% -
ROE 21.88% 7.74% 3.91% 11.55% 14.47% 18.33% 11.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 282.66 249.13 123.62 128.82 128.70 126.20 84.02 22.39%
EPS 65.63 21.60 10.13 28.77 28.95 41.06 21.86 20.09%
DPS 8.00 6.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.79 2.59 2.49 2.00 2.24 1.83 8.58%
Adjusted Per Share Value based on latest NOSH - 450,449
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 317.92 254.88 126.19 129.17 125.80 122.96 78.04 26.36%
EPS 73.82 22.10 10.34 28.85 28.29 40.00 20.31 23.98%
DPS 9.00 6.14 0.05 0.00 0.00 0.00 0.00 -
NAPS 3.3742 2.8544 2.6437 2.4969 1.9549 2.1824 1.6998 12.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 8.80 7.11 9.43 9.89 7.03 7.34 5.94 -
P/RPS 3.11 2.85 7.63 7.68 5.46 5.82 7.07 -12.78%
P/EPS 13.41 32.92 93.11 34.38 24.29 17.88 27.17 -11.09%
EY 7.46 3.04 1.07 2.91 4.12 5.59 3.68 12.49%
DY 0.91 0.84 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.55 3.64 3.97 3.52 3.28 3.25 -1.71%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 26/02/04 26/02/03 27/02/02 26/02/01 -
Price 3.68 7.43 8.17 10.63 6.60 7.43 7.40 -
P/RPS 1.30 2.98 6.61 8.25 5.13 5.89 8.81 -27.29%
P/EPS 5.61 34.40 80.67 36.95 22.80 18.10 33.85 -25.87%
EY 17.83 2.91 1.24 2.71 4.39 5.53 2.95 34.94%
DY 2.17 0.81 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.66 3.15 4.27 3.30 3.32 4.04 -17.97%

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