[PUNCAK] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.68%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,490,704 1,162,541 679,929 581,757 565,945 560,177 402,114 24.39%
PBT 386,788 181,378 66,878 184,656 180,138 179,674 113,673 22.62%
Tax -9,034 -54,510 -27,715 -54,192 -53,061 -13,150 0 -
NP 377,754 126,868 39,163 130,464 127,077 166,524 113,673 22.14%
-
NP to SH 341,341 91,505 29,665 130,464 127,077 166,524 113,673 20.10%
-
Tax Rate 2.34% 30.05% 41.44% 29.35% 29.46% 7.32% 0.00% -
Total Cost 1,112,950 1,035,673 640,766 451,293 438,868 393,653 288,441 25.22%
-
Net Worth 822,056 926,562 1,048,674 1,157,854 997,053 875,384 980,262 -2.88%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 40,419 27,574 229 - - - - -
Div Payout % 11.84% 30.13% 0.77% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 822,056 926,562 1,048,674 1,157,854 997,053 875,384 980,262 -2.88%
NOSH 411,028 463,281 459,944 452,286 439,230 437,692 437,617 -1.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.34% 10.91% 5.76% 22.43% 22.45% 29.73% 28.27% -
ROE 41.52% 9.88% 2.83% 11.27% 12.75% 19.02% 11.60% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 362.68 250.94 147.83 128.63 128.85 127.98 91.89 25.69%
EPS 83.05 19.75 6.45 28.85 28.93 38.05 25.98 21.36%
DPS 9.83 6.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.28 2.56 2.27 2.00 2.24 -1.87%
Adjusted Per Share Value based on latest NOSH - 452,286
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 331.85 258.80 151.36 129.51 125.99 124.70 89.52 24.39%
EPS 75.99 20.37 6.60 29.04 28.29 37.07 25.31 20.09%
DPS 9.00 6.14 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.83 2.0626 2.3345 2.5775 2.2196 1.9487 2.1822 -2.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.22 8.00 6.80 10.51 6.23 8.09 6.80 -
P/RPS 0.89 3.19 4.60 8.17 4.84 6.32 7.40 -29.73%
P/EPS 3.88 40.50 105.43 36.44 21.53 21.26 26.18 -27.24%
EY 25.79 2.47 0.95 2.74 4.64 4.70 3.82 37.45%
DY 3.05 0.75 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 4.00 2.98 4.11 2.74 4.05 3.04 -10.04%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 26/05/06 25/05/05 20/05/04 21/05/03 21/05/02 29/05/01 -
Price 3.30 7.34 7.63 8.57 6.31 8.11 7.20 -
P/RPS 0.91 2.93 5.16 6.66 4.90 6.34 7.84 -30.14%
P/EPS 3.97 37.16 118.30 29.71 21.81 21.32 27.72 -27.65%
EY 25.17 2.69 0.85 3.37 4.59 4.69 3.61 38.19%
DY 2.98 0.82 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.67 3.35 3.35 2.78 4.06 3.21 -10.49%

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