[PUNCAK] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 50.92%
YoY- -24.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,110,856 1,144,944 1,070,252 1,058,548 1,040,468 566,841 583,318 53.69%
PBT 85,104 196,846 211,768 204,788 146,976 77,119 151,182 -31.84%
Tax -27,192 -58,308 -59,886 -57,972 -42,384 -30,680 -66,032 -44.67%
NP 57,912 138,538 151,881 146,816 104,592 46,439 85,150 -22.68%
-
NP to SH 35,580 99,260 101,768 100,512 66,600 46,439 85,150 -44.13%
-
Tax Rate 31.95% 29.62% 28.28% 28.31% 28.84% 39.78% 43.68% -
Total Cost 1,052,944 1,006,406 918,370 911,732 935,876 520,402 498,168 64.77%
-
Net Worth 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 5.82%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 27,623 - - - - - -
Div Payout % - 27.83% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 5.82%
NOSH 463,281 460,384 460,905 460,641 459,944 457,076 456,490 0.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.21% 12.10% 14.19% 13.87% 10.05% 8.19% 14.60% -
ROE 2.73% 7.73% 9.36% 9.29% 6.35% 3.89% 7.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 239.78 248.69 232.21 229.80 226.22 124.01 127.78 52.19%
EPS 7.68 21.56 22.08 21.82 14.48 10.16 18.65 -44.67%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.79 2.36 2.35 2.28 2.61 2.62 4.78%
Adjusted Per Share Value based on latest NOSH - 460,987
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 248.36 255.99 239.29 236.67 232.63 126.73 130.42 53.69%
EPS 7.95 22.19 22.75 22.47 14.89 10.38 19.04 -44.16%
DPS 0.00 6.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9106 2.8718 2.432 2.4203 2.3446 2.6672 2.674 5.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 8.00 7.11 7.97 7.43 6.80 9.43 6.94 -
P/RPS 3.34 2.86 3.43 3.23 3.01 7.60 5.43 -27.69%
P/EPS 104.17 32.98 36.10 34.05 46.96 92.81 37.21 98.75%
EY 0.96 3.03 2.77 2.94 2.13 1.08 2.69 -49.71%
DY 0.00 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.55 3.38 3.16 2.98 3.61 2.65 4.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 -
Price 7.34 7.43 7.14 7.26 7.63 8.17 8.63 -
P/RPS 3.06 2.99 3.07 3.16 3.37 6.59 6.75 -41.01%
P/EPS 95.57 34.46 32.34 33.27 52.69 80.41 46.27 62.25%
EY 1.05 2.90 3.09 3.01 1.90 1.24 2.16 -38.20%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.66 3.03 3.09 3.35 3.13 3.29 -14.31%

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