[PUNCAK] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.56%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,515,048 1,211,220 803,038 582,476 569,654 562,748 453,756 22.24%
PBT 393,258 144,351 85,807 183,098 182,484 176,274 138,746 18.95%
Tax -14,837 -44,431 -32,928 -53,365 -53,847 -26,368 0 -
NP 378,421 99,920 52,879 129,733 128,637 149,906 138,746 18.19%
-
NP to SH 344,119 71,132 29,727 129,733 128,637 149,906 138,746 16.33%
-
Tax Rate 3.77% 30.78% 38.37% 29.15% 29.51% 14.96% 0.00% -
Total Cost 1,136,627 1,111,300 750,159 452,743 441,017 412,842 315,010 23.83%
-
Net Worth 822,904 909,484 1,083,320 1,203,556 1,032,644 876,417 896,566 -1.41%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 40,419 27,574 229 - - - - -
Div Payout % 11.75% 38.77% 0.77% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 822,904 909,484 1,083,320 1,203,556 1,032,644 876,417 896,566 -1.41%
NOSH 411,452 454,742 460,987 457,626 439,423 438,208 437,349 -1.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 24.98% 8.25% 6.58% 22.27% 22.58% 26.64% 30.58% -
ROE 41.82% 7.82% 2.74% 10.78% 12.46% 17.10% 15.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 368.22 266.35 174.20 127.28 129.64 128.42 103.75 23.49%
EPS 83.64 15.64 6.45 28.35 29.27 34.21 31.72 17.52%
DPS 9.82 6.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.35 2.63 2.35 2.00 2.05 -0.41%
Adjusted Per Share Value based on latest NOSH - 457,626
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 338.73 270.80 179.54 130.23 127.36 125.82 101.45 22.24%
EPS 76.94 15.90 6.65 29.01 28.76 33.52 31.02 16.33%
DPS 9.04 6.17 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.8398 2.0334 2.4221 2.6909 2.3088 1.9595 2.0045 -1.41%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.58 7.57 7.43 7.77 8.00 7.63 7.43 -
P/RPS 0.97 2.84 4.27 6.10 6.17 5.94 7.16 -28.32%
P/EPS 4.28 48.39 115.22 27.41 27.33 22.30 23.42 -24.65%
EY 23.36 2.07 0.87 3.65 3.66 4.48 4.27 32.72%
DY 2.74 0.79 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.79 3.16 2.95 3.40 3.82 3.62 -11.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 23/08/06 18/08/05 19/08/04 21/08/03 21/08/02 28/08/01 -
Price 4.04 7.23 7.26 6.51 8.57 7.89 8.31 -
P/RPS 1.10 2.71 4.17 5.11 6.61 6.14 8.01 -28.16%
P/EPS 4.83 46.22 112.58 22.96 29.28 23.06 26.19 -24.54%
EY 20.70 2.16 0.89 4.35 3.42 4.34 3.82 32.51%
DY 2.43 0.83 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 3.62 3.09 2.48 3.65 3.95 4.05 -10.94%

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