[PUNCAK] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.01%
YoY- -23.69%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,162,541 679,929 581,757 565,945 560,177 402,114 254,514 28.79%
PBT 181,378 66,878 184,656 180,138 179,674 113,673 72,483 16.50%
Tax -54,510 -27,715 -54,192 -53,061 -13,150 0 0 -
NP 126,868 39,163 130,464 127,077 166,524 113,673 72,483 9.77%
-
NP to SH 91,505 29,665 130,464 127,077 166,524 113,673 72,483 3.95%
-
Tax Rate 30.05% 41.44% 29.35% 29.46% 7.32% 0.00% 0.00% -
Total Cost 1,035,673 640,766 451,293 438,868 393,653 288,441 182,031 33.59%
-
Net Worth 926,562 1,048,674 1,157,854 997,053 875,384 980,262 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 27,574 229 - - - - - -
Div Payout % 30.13% 0.77% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 926,562 1,048,674 1,157,854 997,053 875,384 980,262 0 -
NOSH 463,281 459,944 452,286 439,230 437,692 437,617 250,075 10.81%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.91% 5.76% 22.43% 22.45% 29.73% 28.27% 28.48% -
ROE 9.88% 2.83% 11.27% 12.75% 19.02% 11.60% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 250.94 147.83 128.63 128.85 127.98 91.89 101.77 16.22%
EPS 19.75 6.45 28.85 28.93 38.05 25.98 28.98 -6.18%
DPS 6.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.28 2.56 2.27 2.00 2.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 439,230
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 258.80 151.36 129.51 125.99 124.70 89.52 56.66 28.79%
EPS 20.37 6.60 29.04 28.29 37.07 25.31 16.14 3.95%
DPS 6.14 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0626 2.3345 2.5775 2.2196 1.9487 2.1822 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 8.00 6.80 10.51 6.23 8.09 6.80 14.17 -
P/RPS 3.19 4.60 8.17 4.84 6.32 7.40 13.92 -21.76%
P/EPS 40.50 105.43 36.44 21.53 21.26 26.18 48.89 -3.08%
EY 2.47 0.95 2.74 4.64 4.70 3.82 2.05 3.15%
DY 0.75 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.98 4.11 2.74 4.05 3.04 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 25/05/05 20/05/04 21/05/03 21/05/02 29/05/01 - -
Price 7.34 7.63 8.57 6.31 8.11 7.20 0.00 -
P/RPS 2.93 5.16 6.66 4.90 6.34 7.84 0.00 -
P/EPS 37.16 118.30 29.71 21.81 21.32 27.72 0.00 -
EY 2.69 0.85 3.37 4.59 4.69 3.61 0.00 -
DY 0.82 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.35 3.35 2.78 4.06 3.21 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