[PUNCAK] YoY TTM 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- 0.62%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,248,424 932,041 581,541 574,848 565,742 500,301 352,548 23.44%
PBT 118,195 122,558 156,076 183,038 175,548 160,348 95,216 3.66%
Tax -6,721 -26,071 -63,158 -53,598 -39,610 0 0 -
NP 111,474 96,487 92,918 129,440 135,938 160,348 95,216 2.66%
-
NP to SH 87,918 58,902 92,918 129,440 135,938 160,348 95,216 -1.31%
-
Tax Rate 5.69% 21.27% 40.47% 29.28% 22.56% 0.00% 0.00% -
Total Cost 1,136,950 835,554 488,623 445,408 429,804 339,953 257,332 28.08%
-
Net Worth 896,568 1,088,941 1,196,338 1,071,986 878,183 945,378 374,970 15.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 27,574 229 - - - - - -
Div Payout % 31.36% 0.39% - - - - - -
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 896,568 1,088,941 1,196,338 1,071,986 878,183 945,378 374,970 15.62%
NOSH 448,284 461,415 456,617 442,969 439,091 437,675 374,970 3.01%
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 8.93% 10.35% 15.98% 22.52% 24.03% 32.05% 27.01% -
ROE 9.81% 5.41% 7.77% 12.07% 15.48% 16.96% 25.39% -
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 278.49 202.00 127.36 129.77 128.84 114.31 94.02 19.82%
EPS 19.61 12.77 20.35 29.22 30.96 36.64 25.39 -4.21%
DPS 6.15 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.36 2.62 2.42 2.00 2.16 1.00 12.24%
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 279.12 208.39 130.02 128.52 126.49 111.86 78.82 23.44%
EPS 19.66 13.17 20.77 28.94 30.39 35.85 21.29 -1.31%
DPS 6.17 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0045 2.4347 2.6748 2.3967 1.9634 2.1137 0.8384 15.62%
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 2.90 3.95 5.45 7.93 5.36 6.20 6.90 -13.44%
P/EPS 41.25 62.43 34.10 35.21 22.32 19.35 25.56 8.29%
EY 2.42 1.60 2.93 2.84 4.48 5.17 3.91 -7.68%
DY 0.76 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 3.38 2.65 4.25 3.46 3.28 6.49 -7.55%
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 2.90 3.53 6.78 7.31 5.67 6.12 6.99 -13.63%
P/EPS 41.25 55.93 42.41 32.48 23.61 19.11 25.87 8.08%
EY 2.42 1.79 2.36 3.08 4.24 5.23 3.86 -7.48%
DY 0.76 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 3.03 3.29 3.92 3.66 3.24 6.57 -7.74%

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