[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -20.32%
YoY- -80.42%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,408,804 1,403,420 1,387,616 1,389,774 1,368,500 1,364,950 1,361,180 2.31%
PBT 65,684 56,600 39,720 115,351 148,181 151,762 163,152 -45.38%
Tax -44,902 -36,744 -34,856 -44,891 -53,418 -69,390 -82,324 -33.16%
NP 20,781 19,856 4,864 70,460 94,762 82,372 80,828 -59.46%
-
NP to SH 33,772 25,730 14,104 64,928 81,482 69,290 74,536 -40.92%
-
Tax Rate 68.36% 64.92% 87.75% 38.92% 36.05% 45.72% 50.46% -
Total Cost 1,388,022 1,383,564 1,382,752 1,319,314 1,273,737 1,282,578 1,280,352 5.51%
-
Net Worth 1,349,824 1,379,358 1,233,962 1,372,929 1,233,219 822,416 822,056 39.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 41,105 - - - -
Div Payout % - - - 63.31% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,349,824 1,379,358 1,233,962 1,372,929 1,233,219 822,416 822,056 39.05%
NOSH 409,037 409,305 411,320 411,056 411,073 411,208 411,028 -0.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.48% 1.41% 0.35% 5.07% 6.92% 6.03% 5.94% -
ROE 2.50% 1.87% 1.14% 4.73% 6.61% 8.43% 9.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 344.42 342.88 337.36 338.10 332.91 331.94 331.16 2.64%
EPS 8.25 6.28 3.44 15.79 19.81 16.86 18.12 -40.73%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.30 3.37 3.00 3.34 3.00 2.00 2.00 39.50%
Adjusted Per Share Value based on latest NOSH - 410,905
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 314.98 313.78 310.24 310.73 305.97 305.18 304.33 2.31%
EPS 7.55 5.75 3.15 14.52 18.22 15.49 16.66 -40.91%
DPS 0.00 0.00 0.00 9.19 0.00 0.00 0.00 -
NAPS 3.0179 3.084 2.7589 3.0696 2.7572 1.8388 1.838 39.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.91 3.50 3.50 5.00 4.36 3.58 3.22 -
P/RPS 0.84 1.02 1.04 1.48 1.31 1.08 0.97 -9.12%
P/EPS 35.25 55.68 102.07 31.65 22.00 21.25 17.76 57.73%
EY 2.84 1.80 0.98 3.16 4.55 4.71 5.63 -36.55%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 1.17 1.50 1.45 1.79 1.61 -33.07%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 28/08/08 22/05/08 27/02/08 22/11/07 24/08/07 24/05/07 -
Price 2.30 3.10 3.36 4.64 4.70 4.04 3.30 -
P/RPS 0.67 0.90 1.00 1.37 1.41 1.22 1.00 -23.37%
P/EPS 27.86 49.31 97.99 29.38 23.71 23.98 18.20 32.71%
EY 3.59 2.03 1.02 3.40 4.22 4.17 5.50 -24.69%
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 1.12 1.39 1.57 2.02 1.65 -43.45%

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