[PUNCAK] QoQ TTM 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- 12.06%
YoY- 96.98%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 565,742 562,748 560,177 552,337 500,301 453,756 402,114 25.53%
PBT 175,548 176,274 179,674 179,689 160,348 138,746 113,673 33.57%
Tax -39,610 -26,368 -13,150 0 0 0 0 -
NP 135,938 149,906 166,524 179,689 160,348 138,746 113,673 12.65%
-
NP to SH 135,938 149,906 166,524 179,689 160,348 138,746 113,673 12.65%
-
Tax Rate 22.56% 14.96% 7.32% 0.00% 0.00% 0.00% 0.00% -
Total Cost 429,804 412,842 393,653 372,648 339,953 315,010 288,441 30.42%
-
Net Worth 878,183 876,417 875,384 980,354 945,378 896,566 980,262 -7.06%
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 878,183 876,417 875,384 980,354 945,378 896,566 980,262 -7.06%
NOSH 439,091 438,208 437,692 437,658 437,675 437,349 437,617 0.22%
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 24.03% 26.64% 29.73% 32.53% 32.05% 30.58% 28.27% -
ROE 15.48% 17.10% 19.02% 18.33% 16.96% 15.48% 11.60% -
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 128.84 128.42 127.98 126.20 114.31 103.75 91.89 25.24%
EPS 30.96 34.21 38.05 41.06 36.64 31.72 25.98 12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.24 2.16 2.05 2.24 -7.27%
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 126.49 125.82 125.24 123.49 111.86 101.45 89.90 25.53%
EPS 30.39 33.52 37.23 40.17 35.85 31.02 25.41 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9634 1.9595 1.9572 2.1919 2.1137 2.0045 2.1917 -7.06%
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 5.36 5.94 6.32 5.82 6.20 7.16 7.40 -19.33%
P/EPS 22.32 22.30 21.26 17.88 19.35 23.42 26.18 -10.07%
EY 4.48 4.48 4.70 5.59 5.17 4.27 3.82 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 3.82 4.05 3.28 3.28 3.62 3.04 9.00%
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 5.67 6.14 6.34 5.89 6.12 8.01 7.84 -19.41%
P/EPS 23.61 23.06 21.32 18.10 19.11 26.19 27.72 -10.13%
EY 4.24 4.34 4.69 5.53 5.23 3.82 3.61 11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 3.95 4.06 3.32 3.24 4.05 3.21 9.13%

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