[PUNCAK] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.81%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 521,954 342,255 129,352 144,052 138,640 139,277 87,241 34.71%
PBT 287,101 38,020 -36,268 42,689 42,315 37,751 18,409 58.03%
Tax -1,923 -13,393 18,844 -13,634 -13,407 -375 0 -
NP 285,178 24,627 -17,424 29,055 28,908 37,376 18,409 57.85%
-
NP to SH 266,618 22,934 -17,424 29,055 28,908 37,376 18,409 56.09%
-
Tax Rate 0.67% 35.23% - 31.94% 31.68% 0.99% 0.00% -
Total Cost 236,776 317,628 146,776 114,997 109,732 101,901 68,832 22.85%
-
Net Worth 1,515,741 1,282,225 1,187,583 1,121,619 878,163 980,354 763,586 12.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 40,419 27,574 229 - - - - -
Div Payout % 15.16% 120.24% 0.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,515,741 1,282,225 1,187,583 1,121,619 878,163 980,354 763,586 12.09%
NOSH 505,247 459,579 458,526 450,449 439,081 437,658 417,260 3.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 54.64% 7.20% -13.47% 20.17% 20.85% 26.84% 21.10% -
ROE 17.59% 1.79% -1.47% 2.59% 3.29% 3.81% 2.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 103.31 74.47 28.21 31.98 31.58 31.82 20.91 30.49%
EPS 85.00 4.99 -3.80 6.45 6.58 8.54 4.41 63.70%
DPS 8.00 6.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.79 2.59 2.49 2.00 2.24 1.83 8.58%
Adjusted Per Share Value based on latest NOSH - 450,449
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 116.70 76.52 28.92 32.21 31.00 31.14 19.51 34.71%
EPS 59.61 5.13 -3.90 6.50 6.46 8.36 4.12 56.06%
DPS 9.04 6.17 0.05 0.00 0.00 0.00 0.00 -
NAPS 3.3889 2.8668 2.6552 2.5077 1.9634 2.1919 1.7072 12.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 8.80 7.11 9.43 9.89 7.03 7.34 5.94 -
P/RPS 8.52 9.55 33.43 30.93 22.26 23.06 28.41 -18.17%
P/EPS 16.68 142.48 -248.16 153.33 106.78 85.95 134.64 -29.38%
EY 6.00 0.70 -0.40 0.65 0.94 1.16 0.74 41.71%
DY 0.91 0.84 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.55 3.64 3.97 3.52 3.28 3.25 -1.71%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 26/02/04 26/02/03 27/02/02 26/02/01 -
Price 3.68 7.43 8.17 10.63 6.60 7.43 7.40 -
P/RPS 3.56 9.98 28.96 33.24 20.90 23.35 35.39 -31.79%
P/EPS 6.97 148.89 -215.00 164.80 100.25 87.00 167.73 -41.13%
EY 14.34 0.67 -0.47 0.61 1.00 1.15 0.60 69.67%
DY 2.17 0.81 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.66 3.15 4.27 3.30 3.32 4.04 -17.97%

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