Highlights

[PUNCAK] YoY Quarter Result on 2006-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     522.13%    YoY -     1,062.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 461,459 358,680 363,399 521,954 342,255 129,352 144,052 21.39%
  YoY % 28.65% -1.30% -30.38% 52.50% 164.59% -10.20% -
  Horiz. % 320.34% 248.99% 252.27% 362.34% 237.59% 89.80% 100.00%
PBT 26,391 5,616 4,215 287,101 38,020 -36,268 42,689 -7.70%
  YoY % 369.93% 33.24% -98.53% 655.13% 204.83% -184.96% -
  Horiz. % 61.82% 13.16% 9.87% 672.54% 89.06% -84.96% 100.00%
Tax -9,416 938 -4,827 -1,923 -13,393 18,844 -13,634 -5.98%
  YoY % -1,103.84% 119.43% -151.01% 85.64% -171.07% 238.21% -
  Horiz. % 69.06% -6.88% 35.40% 14.10% 98.23% -138.21% 100.00%
NP 16,975 6,554 -612 285,178 24,627 -17,424 29,055 -8.56%
  YoY % 159.00% 1,170.92% -100.21% 1,057.99% 241.34% -159.97% -
  Horiz. % 58.42% 22.56% -2.11% 981.51% 84.76% -59.97% 100.00%
NP to SH 3,707 -3,707 3,816 266,618 22,934 -17,424 29,055 -29.03%
  YoY % 200.00% -197.14% -98.57% 1,062.54% 231.62% -159.97% -
  Horiz. % 12.76% -12.76% 13.13% 917.63% 78.93% -59.97% 100.00%
Tax Rate 35.68 % -16.70 % 114.52 % 0.67 % 35.23 % - % 31.94 % 1.86%
  YoY % 313.65% -114.58% 16,992.54% -98.10% 0.00% 0.00% -
  Horiz. % 111.71% -52.29% 358.55% 2.10% 110.30% 0.00% 100.00%
Total Cost 444,484 352,126 364,011 236,776 317,628 146,776 114,997 25.25%
  YoY % 26.23% -3.27% 53.74% -25.45% 116.40% 27.63% -
  Horiz. % 386.52% 306.20% 316.54% 205.90% 276.21% 127.63% 100.00%
Net Worth 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 1,187,583 1,121,619 1.59%
  YoY % -9.11% 10.09% -18.67% 18.21% 7.97% 5.88% -
  Horiz. % 109.97% 121.00% 109.90% 135.14% 114.32% 105.88% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 41,125 41,090 40,419 27,574 229 - -
  YoY % 0.00% 0.08% 1.66% 46.58% 11,927.56% 0.00% -
  Horiz. % 0.00% 17,937.91% 17,922.88% 17,630.31% 12,027.56% 100.00% -
Div Payout % - % - % 1,076.80 % 15.16 % 120.24 % - % - % -
  YoY % 0.00% 0.00% 7,002.90% -87.39% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 895.54% 12.61% 100.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 1,187,583 1,121,619 1.59%
  YoY % -9.11% 10.09% -18.67% 18.21% 7.97% 5.88% -
  Horiz. % 109.97% 121.00% 109.90% 135.14% 114.32% 105.88% 100.00%
NOSH 411,145 411,250 410,905 505,247 459,579 458,526 450,449 -1.51%
  YoY % -0.03% 0.08% -18.67% 9.94% 0.23% 1.79% -
  Horiz. % 91.27% 91.30% 91.22% 112.17% 102.03% 101.79% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.68 % 1.83 % -0.17 % 54.64 % 7.20 % -13.47 % 20.17 % -24.67%
  YoY % 101.09% 1,176.47% -100.31% 658.89% 153.45% -166.78% -
  Horiz. % 18.24% 9.07% -0.84% 270.90% 35.70% -66.78% 100.00%
ROE 0.30 % -0.27 % 0.31 % 17.59 % 1.79 % -1.47 % 2.59 % -30.16%
  YoY % 211.11% -187.10% -98.24% 882.68% 221.77% -156.76% -
  Horiz. % 11.58% -10.42% 11.97% 679.15% 69.11% -56.76% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 112.24 87.22 88.44 103.31 74.47 28.21 31.98 23.25%
  YoY % 28.69% -1.38% -14.39% 38.73% 163.98% -11.79% -
  Horiz. % 350.97% 272.73% 276.55% 323.05% 232.86% 88.21% 100.00%
EPS 0.91 -0.91 0.93 85.00 4.99 -3.80 6.45 -27.83%
  YoY % 200.00% -197.85% -98.91% 1,603.41% 231.32% -158.91% -
  Horiz. % 14.11% -14.11% 14.42% 1,317.83% 77.36% -58.91% 100.00%
DPS 0.00 10.00 10.00 8.00 6.00 0.05 0.00 -
  YoY % 0.00% 0.00% 25.00% 33.33% 11,900.00% 0.00% -
  Horiz. % 0.00% 20,000.00% 20,000.00% 16,000.00% 12,000.00% 100.00% -
NAPS 3.0000 3.3000 3.0000 3.0000 2.7900 2.5900 2.4900 3.15%
  YoY % -9.09% 10.00% 0.00% 7.53% 7.72% 4.02% -
  Horiz. % 120.48% 132.53% 120.48% 120.48% 112.05% 104.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 102.71 79.83 80.88 116.17 76.18 28.79 32.06 21.39%
  YoY % 28.66% -1.30% -30.38% 52.49% 164.61% -10.20% -
  Horiz. % 320.37% 249.00% 252.28% 362.35% 237.62% 89.80% 100.00%
EPS 0.83 -0.83 0.85 59.34 5.10 -3.88 6.47 -28.96%
  YoY % 200.00% -197.65% -98.57% 1,063.53% 231.44% -159.97% -
  Horiz. % 12.83% -12.83% 13.14% 917.16% 78.83% -59.97% 100.00%
DPS 0.00 9.15 9.15 9.00 6.14 0.05 0.00 -
  YoY % 0.00% 0.00% 1.67% 46.58% 12,180.00% 0.00% -
  Horiz. % 0.00% 18,300.00% 18,300.00% 18,000.00% 12,280.00% 100.00% -
NAPS 2.7453 3.0206 2.7437 3.3737 2.8539 2.6433 2.4965 1.59%
  YoY % -9.11% 10.09% -18.67% 18.21% 7.97% 5.88% -
  Horiz. % 109.97% 120.99% 109.90% 135.14% 114.32% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.0300 2.6400 5.0000 8.8000 7.1100 9.4300 9.8900 -
P/RPS 2.70 3.03 5.65 8.52 9.55 33.43 30.93 -33.37%
  YoY % -10.89% -46.37% -33.69% -10.79% -71.43% 8.08% -
  Horiz. % 8.73% 9.80% 18.27% 27.55% 30.88% 108.08% 100.00%
P/EPS 336.06 -292.88 538.40 16.68 142.48 -248.16 153.33 13.96%
  YoY % 214.74% -154.40% 3,127.82% -88.29% 157.41% -261.85% -
  Horiz. % 219.17% -191.01% 351.14% 10.88% 92.92% -161.85% 100.00%
EY 0.30 -0.34 0.19 6.00 0.70 -0.40 0.65 -12.08%
  YoY % 188.24% -278.95% -96.83% 757.14% 275.00% -161.54% -
  Horiz. % 46.15% -52.31% 29.23% 923.08% 107.69% -61.54% 100.00%
DY 0.00 3.79 2.00 0.91 0.84 0.01 0.00 -
  YoY % 0.00% 89.50% 119.78% 8.33% 8,300.00% 0.00% -
  Horiz. % 0.00% 37,900.00% 20,000.00% 9,100.00% 8,400.00% 100.00% -
P/NAPS 1.01 0.80 1.67 2.93 2.55 3.64 3.97 -20.38%
  YoY % 26.25% -52.10% -43.00% 14.90% -29.95% -8.31% -
  Horiz. % 25.44% 20.15% 42.07% 73.80% 64.23% 91.69% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 26/02/04 -
Price 2.6800 2.8800 4.6400 3.6800 7.4300 8.1700 10.6300 -
P/RPS 2.39 3.30 5.25 3.56 9.98 28.96 33.24 -35.49%
  YoY % -27.58% -37.14% 47.47% -64.33% -65.54% -12.88% -
  Horiz. % 7.19% 9.93% 15.79% 10.71% 30.02% 87.12% 100.00%
P/EPS 297.24 -319.50 499.63 6.97 148.89 -215.00 164.80 10.32%
  YoY % 193.03% -163.95% 7,068.29% -95.32% 169.25% -230.46% -
  Horiz. % 180.36% -193.87% 303.17% 4.23% 90.35% -130.46% 100.00%
EY 0.34 -0.31 0.20 14.34 0.67 -0.47 0.61 -9.27%
  YoY % 209.68% -255.00% -98.61% 2,040.30% 242.55% -177.05% -
  Horiz. % 55.74% -50.82% 32.79% 2,350.82% 109.84% -77.05% 100.00%
DY 0.00 3.47 2.16 2.17 0.81 0.01 0.00 -
  YoY % 0.00% 60.65% -0.46% 167.90% 8,000.00% 0.00% -
  Horiz. % 0.00% 34,700.00% 21,600.00% 21,700.00% 8,100.00% 100.00% -
P/NAPS 0.89 0.87 1.55 1.23 2.66 3.15 4.27 -22.98%
  YoY % 2.30% -43.87% 26.02% -53.76% -15.56% -26.23% -
  Horiz. % 20.84% 20.37% 36.30% 28.81% 62.30% 73.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers