[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 95.78%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,364,950 1,361,180 1,428,123 1,208,225 1,191,100 1,110,856 1,144,944 12.46%
PBT 151,762 163,152 367,276 106,900 99,798 85,104 196,846 -15.96%
Tax -69,390 -82,324 4,749 8,896 -30,218 -27,192 -58,308 12.33%
NP 82,372 80,828 372,025 115,796 69,580 57,912 138,538 -29.35%
-
NP to SH 69,290 74,536 331,602 86,645 44,256 35,580 99,260 -21.35%
-
Tax Rate 45.72% 50.46% -1.29% -8.32% 30.28% 31.95% 29.62% -
Total Cost 1,282,578 1,280,352 1,056,098 1,092,429 1,121,520 1,052,944 1,006,406 17.59%
-
Net Worth 822,416 822,056 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 -25.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 37,332 - - - 27,623 -
Div Payout % - - 11.26% - - - 27.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 822,416 822,056 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 -25.77%
NOSH 411,208 411,028 466,652 453,798 456,247 463,281 460,384 -7.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.03% 5.94% 26.05% 9.58% 5.84% 5.21% 12.10% -
ROE 8.43% 9.07% 21.47% 6.58% 3.42% 2.73% 7.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 331.94 331.16 306.04 266.25 261.06 239.78 248.69 21.29%
EPS 16.86 18.12 101.51 19.09 9.70 7.68 21.56 -15.15%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 2.00 2.00 3.31 2.90 2.84 2.81 2.79 -19.95%
Adjusted Per Share Value based on latest NOSH - 448,284
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 303.86 303.02 317.92 268.97 265.15 247.29 254.88 12.46%
EPS 15.42 16.59 73.82 19.29 9.85 7.92 22.10 -21.38%
DPS 0.00 0.00 8.31 0.00 0.00 0.00 6.15 -
NAPS 1.8308 1.83 3.4385 2.9296 2.8845 2.898 2.8594 -25.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.58 3.22 8.80 8.09 7.57 8.00 7.11 -
P/RPS 1.08 0.97 2.88 3.04 2.90 3.34 2.86 -47.84%
P/EPS 21.25 17.76 12.38 42.37 78.04 104.17 32.98 -25.46%
EY 4.71 5.63 8.07 2.36 1.28 0.96 3.03 34.29%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.84 -
P/NAPS 1.79 1.61 2.66 2.79 2.67 2.85 2.55 -21.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 -
Price 4.04 3.30 3.68 8.09 7.23 7.34 7.43 -
P/RPS 1.22 1.00 1.20 3.04 2.77 3.06 2.99 -45.07%
P/EPS 23.98 18.20 5.18 42.37 74.54 95.57 34.46 -21.52%
EY 4.17 5.50 19.31 2.36 1.34 1.05 2.90 27.48%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.81 -
P/NAPS 2.02 1.65 1.11 2.79 2.55 2.61 2.66 -16.80%

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