[PUNCAK] YoY Cumulative 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- 50.45%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 906,169 802,689 437,489 434,208 426,465 413,060 263,323 22.86%
PBT 80,175 158,826 113,387 140,723 137,798 141,939 72,815 1.61%
Tax 6,672 -44,915 -49,524 -40,191 -39,610 0 0 -
NP 86,847 113,911 63,863 100,532 98,188 141,939 72,815 2.97%
-
NP to SH 64,984 76,326 63,863 100,532 98,188 141,939 72,815 -1.87%
-
Tax Rate -8.32% 28.28% 43.68% 28.56% 28.74% 0.00% 0.00% -
Total Cost 819,322 688,778 373,626 333,676 328,277 271,121 190,508 27.50%
-
Net Worth 1,316,016 1,087,737 1,196,004 1,066,115 876,664 945,093 686,155 11.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,316,016 1,087,737 1,196,004 1,066,115 876,664 945,093 686,155 11.45%
NOSH 453,798 460,905 456,490 440,543 438,332 437,543 374,948 3.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.58% 14.19% 14.60% 23.15% 23.02% 34.36% 27.65% -
ROE 4.94% 7.02% 5.34% 9.43% 11.20% 15.02% 10.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 199.69 174.15 95.84 98.56 97.29 94.40 70.23 19.01%
EPS 14.32 16.56 13.99 22.82 22.40 32.44 19.42 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.36 2.62 2.42 2.00 2.16 1.83 7.97%
Adjusted Per Share Value based on latest NOSH - 442,969
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 202.60 179.46 97.81 97.08 95.35 92.35 58.87 22.86%
EPS 14.53 17.06 14.28 22.48 21.95 31.73 16.28 -1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9423 2.432 2.674 2.3836 1.96 2.113 1.5341 11.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.09 7.97 6.94 10.29 6.91 7.09 6.49 -
P/RPS 4.05 4.58 7.24 10.44 7.10 7.51 9.24 -12.83%
P/EPS 56.49 48.13 49.61 45.09 30.85 21.86 33.42 9.13%
EY 1.77 2.08 2.02 2.22 3.24 4.58 2.99 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.38 2.65 4.25 3.46 3.28 3.55 -3.93%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 23/11/04 19/11/03 21/11/02 21/11/01 28/11/00 -
Price 8.09 7.14 8.63 9.49 7.31 7.00 6.57 -
P/RPS 4.05 4.10 9.00 9.63 7.51 7.41 9.36 -13.02%
P/EPS 56.49 43.12 61.69 41.59 32.63 21.58 33.83 8.91%
EY 1.77 2.32 1.62 2.40 3.06 4.63 2.96 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.03 3.29 3.92 3.66 3.24 3.59 -4.11%

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