[PUNCAK] QoQ Annualized Quarter 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- 3.17%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 566,841 583,318 586,154 588,116 578,260 578,944 577,722 -1.25%
PBT 77,119 151,182 187,412 187,940 183,412 187,630 188,040 -44.65%
Tax -30,680 -66,032 -53,476 -54,244 -53,825 -53,588 -54,396 -31.61%
NP 46,439 85,150 133,936 133,696 129,587 134,042 133,644 -50.41%
-
NP to SH 46,439 85,150 133,936 133,696 129,587 134,042 133,644 -50.41%
-
Tax Rate 39.78% 43.68% 28.53% 28.86% 29.35% 28.56% 28.93% -
Total Cost 520,402 498,168 452,218 454,420 448,673 444,901 444,078 11.09%
-
Net Worth 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 1,066,115 1,032,424 10.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,192,970 1,196,004 1,197,320 1,157,854 1,102,765 1,066,115 1,032,424 10.06%
NOSH 457,076 456,490 455,254 452,286 442,877 440,543 439,329 2.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.19% 14.60% 22.85% 22.73% 22.41% 23.15% 23.13% -
ROE 3.89% 7.12% 11.19% 11.55% 11.75% 12.57% 12.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 124.01 127.78 128.75 130.03 130.57 131.42 131.50 -3.81%
EPS 10.16 18.65 29.42 29.56 29.26 30.43 30.42 -51.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.62 2.63 2.56 2.49 2.42 2.35 7.21%
Adjusted Per Share Value based on latest NOSH - 452,286
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.19 129.85 130.49 130.92 128.73 128.88 128.61 -1.25%
EPS 10.34 18.96 29.82 29.76 28.85 29.84 29.75 -50.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6557 2.6625 2.6654 2.5775 2.4549 2.3733 2.2983 10.06%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 9.43 6.94 7.77 10.51 9.89 10.29 8.00 -
P/RPS 7.60 5.43 6.03 8.08 7.57 7.83 6.08 15.96%
P/EPS 92.81 37.21 26.41 35.55 33.80 33.82 26.30 130.90%
EY 1.08 2.69 3.79 2.81 2.96 2.96 3.80 -56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 2.65 2.95 4.11 3.97 4.25 3.40 4.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 19/08/04 20/05/04 26/02/04 19/11/03 21/08/03 -
Price 8.17 8.63 6.51 8.57 10.63 9.49 8.57 -
P/RPS 6.59 6.75 5.06 6.59 8.14 7.22 6.52 0.71%
P/EPS 80.41 46.27 22.13 28.99 36.33 31.19 28.17 100.58%
EY 1.24 2.16 4.52 3.45 2.75 3.21 3.55 -50.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.29 2.48 3.35 4.27 3.92 3.65 -9.69%

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