[PUNCAK] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.65%
YoY- 2.44%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 146,048 147,029 144,052 145,347 145,329 145,532 138,640 3.53%
PBT 46,721 46,985 42,689 46,703 48,279 45,741 42,315 6.83%
Tax -13,177 -13,561 -13,634 -12,993 -14,004 -13,194 -13,407 -1.14%
NP 33,544 33,424 29,055 33,710 34,275 32,547 28,908 10.43%
-
NP to SH 33,544 33,424 29,055 33,710 34,275 32,547 28,908 10.43%
-
Tax Rate 28.20% 28.86% 31.94% 27.82% 29.01% 28.85% 31.68% -
Total Cost 112,504 113,605 114,997 111,637 111,054 112,985 109,732 1.67%
-
Net Worth 1,203,556 1,157,854 1,121,619 1,071,986 1,032,644 997,053 878,163 23.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,203,556 1,157,854 1,121,619 1,071,986 1,032,644 997,053 878,163 23.40%
NOSH 457,626 452,286 450,449 442,969 439,423 439,230 439,081 2.79%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.97% 22.73% 20.17% 23.19% 23.58% 22.36% 20.85% -
ROE 2.79% 2.89% 2.59% 3.14% 3.32% 3.26% 3.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.91 32.51 31.98 32.81 33.07 33.13 31.58 0.69%
EPS 7.33 7.39 6.45 7.61 7.80 7.41 6.58 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.56 2.49 2.42 2.35 2.27 2.00 20.04%
Adjusted Per Share Value based on latest NOSH - 442,969
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.65 32.87 32.21 32.50 32.49 32.54 31.00 3.52%
EPS 7.50 7.47 6.50 7.54 7.66 7.28 6.46 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6909 2.5887 2.5077 2.3967 2.3088 2.2292 1.9634 23.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 7.77 10.51 9.89 10.29 8.00 6.23 7.03 -
P/RPS 24.35 32.33 30.93 31.36 24.19 18.80 22.26 6.17%
P/EPS 106.00 142.22 153.33 135.22 102.56 84.08 106.78 -0.48%
EY 0.94 0.70 0.65 0.74 0.98 1.19 0.94 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 4.11 3.97 4.25 3.40 2.74 3.52 -11.11%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 20/05/04 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 -
Price 6.51 8.57 10.63 9.49 8.57 6.31 6.60 -
P/RPS 20.40 26.36 33.24 28.92 25.91 19.04 20.90 -1.60%
P/EPS 88.81 115.97 164.80 124.70 109.87 85.16 100.25 -7.76%
EY 1.13 0.86 0.61 0.80 0.91 1.17 1.00 8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 3.35 4.27 3.92 3.65 2.78 3.30 -17.35%

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