[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.6%
YoY- -5.96%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,403,420 1,387,616 1,389,774 1,368,500 1,364,950 1,361,180 1,428,123 -1.15%
PBT 56,600 39,720 115,351 148,181 151,762 163,152 367,276 -71.28%
Tax -36,744 -34,856 -44,891 -53,418 -69,390 -82,324 4,749 -
NP 19,856 4,864 70,460 94,762 82,372 80,828 372,025 -85.84%
-
NP to SH 25,730 14,104 64,928 81,482 69,290 74,536 331,602 -81.83%
-
Tax Rate 64.92% 87.75% 38.92% 36.05% 45.72% 50.46% -1.29% -
Total Cost 1,383,564 1,382,752 1,319,314 1,273,737 1,282,578 1,280,352 1,056,098 19.74%
-
Net Worth 1,379,358 1,233,962 1,372,929 1,233,219 822,416 822,056 1,544,618 -7.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 41,105 - - - 37,332 -
Div Payout % - - 63.31% - - - 11.26% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,379,358 1,233,962 1,372,929 1,233,219 822,416 822,056 1,544,618 -7.27%
NOSH 409,305 411,320 411,056 411,073 411,208 411,028 466,652 -8.37%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.41% 0.35% 5.07% 6.92% 6.03% 5.94% 26.05% -
ROE 1.87% 1.14% 4.73% 6.61% 8.43% 9.07% 21.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 342.88 337.36 338.10 332.91 331.94 331.16 306.04 7.87%
EPS 6.28 3.44 15.79 19.81 16.86 18.12 101.51 -84.38%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.37 3.00 3.34 3.00 2.00 2.00 3.31 1.20%
Adjusted Per Share Value based on latest NOSH - 411,350
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 313.78 310.24 310.73 305.97 305.18 304.33 319.30 -1.15%
EPS 5.75 3.15 14.52 18.22 15.49 16.66 74.14 -81.84%
DPS 0.00 0.00 9.19 0.00 0.00 0.00 8.35 -
NAPS 3.084 2.7589 3.0696 2.7572 1.8388 1.838 3.4535 -7.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.50 3.50 5.00 4.36 3.58 3.22 8.80 -
P/RPS 1.02 1.04 1.48 1.31 1.08 0.97 2.88 -49.97%
P/EPS 55.68 102.07 31.65 22.00 21.25 17.76 12.38 172.71%
EY 1.80 0.98 3.16 4.55 4.71 5.63 8.07 -63.25%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.91 -
P/NAPS 1.04 1.17 1.50 1.45 1.79 1.61 2.66 -46.56%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 22/11/07 24/08/07 24/05/07 27/02/07 -
Price 3.10 3.36 4.64 4.70 4.04 3.30 3.68 -
P/RPS 0.90 1.00 1.37 1.41 1.22 1.00 1.20 -17.46%
P/EPS 49.31 97.99 29.38 23.71 23.98 18.20 5.18 349.77%
EY 2.03 1.02 3.40 4.22 4.17 5.50 19.31 -77.75%
DY 0.00 0.00 2.16 0.00 0.00 0.00 2.17 -
P/NAPS 0.92 1.12 1.39 1.57 2.02 1.65 1.11 -11.77%

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