[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.26%
YoY- -58.55%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,862,732 1,775,116 1,415,283 1,408,804 1,403,420 1,387,616 1,389,774 21.58%
PBT 375,916 342,008 54,879 65,684 56,600 39,720 115,351 119.96%
Tax -98,984 -96,540 -32,739 -44,902 -36,744 -34,856 -44,891 69.49%
NP 276,932 245,468 22,140 20,781 19,856 4,864 70,460 149.25%
-
NP to SH 183,736 157,152 21,622 33,772 25,730 14,104 64,928 100.19%
-
Tax Rate 26.33% 28.23% 59.66% 68.36% 64.92% 87.75% 38.92% -
Total Cost 1,585,800 1,529,648 1,393,143 1,388,022 1,383,564 1,382,752 1,319,314 13.06%
-
Net Worth 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 1,233,962 1,372,929 4.58%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 40,892 - - - 41,105 -
Div Payout % - - 189.12% - - - 63.31% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 1,233,962 1,372,929 4.58%
NOSH 409,029 415,000 408,920 409,037 409,305 411,320 411,056 -0.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.87% 13.83% 1.56% 1.48% 1.41% 0.35% 5.07% -
ROE 12.51% 12.62% 1.57% 2.50% 1.87% 1.14% 4.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 455.40 427.74 346.10 344.42 342.88 337.36 338.10 21.98%
EPS 44.92 38.40 5.29 8.25 6.28 3.44 15.79 100.90%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.59 3.00 3.36 3.30 3.37 3.00 3.34 4.93%
Adjusted Per Share Value based on latest NOSH - 408,745
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 416.47 396.88 316.43 314.98 313.78 310.24 310.73 21.58%
EPS 41.08 35.14 4.83 7.55 5.75 3.15 14.52 100.16%
DPS 0.00 0.00 9.14 0.00 0.00 0.00 9.19 -
NAPS 3.2831 2.7836 3.0719 3.0179 3.084 2.7589 3.0696 4.58%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.16 2.95 2.64 2.91 3.50 3.50 5.00 -
P/RPS 0.69 0.69 0.76 0.84 1.02 1.04 1.48 -39.90%
P/EPS 7.03 7.79 49.93 35.25 55.68 102.07 31.65 -63.35%
EY 14.22 12.84 2.00 2.84 1.80 0.98 3.16 172.81%
DY 0.00 0.00 3.79 0.00 0.00 0.00 2.00 -
P/NAPS 0.88 0.98 0.79 0.88 1.04 1.17 1.50 -29.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 22/05/08 27/02/08 -
Price 3.30 2.85 2.88 2.30 3.10 3.36 4.64 -
P/RPS 0.72 0.67 0.83 0.67 0.90 1.00 1.37 -34.90%
P/EPS 7.35 7.53 54.47 27.86 49.31 97.99 29.38 -60.33%
EY 13.61 13.29 1.84 3.59 2.03 1.02 3.40 152.32%
DY 0.00 0.00 3.47 0.00 0.00 0.00 2.16 -
P/NAPS 0.92 0.95 0.86 0.70 0.92 1.12 1.39 -24.07%

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