[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.25%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,191,100 1,110,856 1,144,944 1,070,252 1,058,548 1,040,468 566,841 64.27%
PBT 99,798 85,104 196,846 211,768 204,788 146,976 77,119 18.80%
Tax -30,218 -27,192 -58,308 -59,886 -57,972 -42,384 -30,680 -1.00%
NP 69,580 57,912 138,538 151,881 146,816 104,592 46,439 31.03%
-
NP to SH 44,256 35,580 99,260 101,768 100,512 66,600 46,439 -3.16%
-
Tax Rate 30.28% 31.95% 29.62% 28.28% 28.31% 28.84% 39.78% -
Total Cost 1,121,520 1,052,944 1,006,406 918,370 911,732 935,876 520,402 67.07%
-
Net Worth 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 5.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 27,623 - - - - -
Div Payout % - - 27.83% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 5.67%
NOSH 456,247 463,281 460,384 460,905 460,641 459,944 457,076 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.84% 5.21% 12.10% 14.19% 13.87% 10.05% 8.19% -
ROE 3.42% 2.73% 7.73% 9.36% 9.29% 6.35% 3.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 261.06 239.78 248.69 232.21 229.80 226.22 124.01 64.48%
EPS 9.70 7.68 21.56 22.08 21.82 14.48 10.16 -3.04%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.81 2.79 2.36 2.35 2.28 2.61 5.80%
Adjusted Per Share Value based on latest NOSH - 461,415
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 265.15 247.29 254.88 238.25 235.65 231.62 126.19 64.27%
EPS 9.85 7.92 22.10 22.65 22.38 14.83 10.34 -3.19%
DPS 0.00 0.00 6.15 0.00 0.00 0.00 0.00 -
NAPS 2.8845 2.898 2.8594 2.4214 2.4098 2.3345 2.6557 5.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.57 8.00 7.11 7.97 7.43 6.80 9.43 -
P/RPS 2.90 3.34 2.86 3.43 3.23 3.01 7.60 -47.48%
P/EPS 78.04 104.17 32.98 36.10 34.05 46.96 92.81 -10.94%
EY 1.28 0.96 3.03 2.77 2.94 2.13 1.08 12.02%
DY 0.00 0.00 0.84 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.85 2.55 3.38 3.16 2.98 3.61 -18.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 -
Price 7.23 7.34 7.43 7.14 7.26 7.63 8.17 -
P/RPS 2.77 3.06 2.99 3.07 3.16 3.37 6.59 -43.97%
P/EPS 74.54 95.57 34.46 32.34 33.27 52.69 80.41 -4.94%
EY 1.34 1.05 2.90 3.09 3.01 1.90 1.24 5.32%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.61 2.66 3.03 3.09 3.35 3.13 -12.80%

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