[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 26.33%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 426,465 286,312 144,692 552,337 413,060 275,901 136,852 113.20%
PBT 137,798 91,649 45,716 179,690 141,939 95,064 45,731 108.47%
Tax -39,610 -380 -196 -375 0 0 0 -
NP 98,188 91,269 45,520 179,315 141,939 95,064 45,731 66.35%
-
NP to SH 98,188 91,269 45,520 179,315 141,939 95,064 45,731 66.35%
-
Tax Rate 28.74% 0.41% 0.43% 0.21% 0.00% 0.00% 0.00% -
Total Cost 328,277 195,043 99,172 373,022 271,121 180,837 91,121 134.82%
-
Net Worth 876,664 1,074,010 1,028,576 979,911 945,093 896,830 848,977 2.16%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 876,664 1,074,010 1,028,576 979,911 945,093 896,830 848,977 2.16%
NOSH 438,332 438,371 437,692 437,460 437,543 437,478 437,617 0.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 23.02% 31.88% 31.46% 32.46% 34.36% 34.46% 33.42% -
ROE 11.20% 8.50% 4.43% 18.30% 15.02% 10.60% 5.39% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 97.29 65.31 33.06 126.26 94.40 63.07 31.27 112.97%
EPS 22.40 20.82 10.40 40.99 32.44 21.73 10.45 66.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.45 2.35 2.24 2.16 2.05 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 437,658
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 94.94 63.74 32.21 122.96 91.95 61.42 30.47 113.18%
EPS 21.86 20.32 10.13 39.92 31.60 21.16 10.18 66.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9516 2.3909 2.2897 2.1814 2.1039 1.9965 1.8899 2.16%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 6.91 7.63 8.09 7.34 7.09 7.43 6.80 -
P/RPS 7.10 11.68 24.47 5.81 7.51 11.78 21.74 -52.54%
P/EPS 30.85 36.65 77.79 17.91 21.86 34.19 65.07 -39.17%
EY 3.24 2.73 1.29 5.58 4.58 2.92 1.54 64.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 3.11 3.44 3.28 3.28 3.62 3.51 -0.95%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 21/08/02 21/05/02 27/02/02 21/11/01 28/08/01 29/05/01 -
Price 7.31 7.89 8.11 7.43 7.00 8.31 7.20 -
P/RPS 7.51 12.08 24.53 5.88 7.41 13.18 23.02 -52.57%
P/EPS 32.63 37.90 77.98 18.13 21.58 38.24 68.90 -39.21%
EY 3.06 2.64 1.28 5.52 4.63 2.61 1.45 64.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 3.22 3.45 3.32 3.24 4.05 3.71 -0.89%

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