[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 43.41%
YoY- -50.19%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,144,944 1,070,252 1,058,548 1,040,468 566,841 583,318 586,154 56.06%
PBT 196,846 211,768 204,788 146,976 77,119 151,182 187,412 3.31%
Tax -58,308 -59,886 -57,972 -42,384 -30,680 -66,032 -53,476 5.91%
NP 138,538 151,881 146,816 104,592 46,439 85,150 133,936 2.27%
-
NP to SH 99,260 101,768 100,512 66,600 46,439 85,150 133,936 -18.06%
-
Tax Rate 29.62% 28.28% 28.31% 28.84% 39.78% 43.68% 28.53% -
Total Cost 1,006,406 918,370 911,732 935,876 520,402 498,168 452,218 70.20%
-
Net Worth 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 4.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 27,623 - - - - - - -
Div Payout % 27.83% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 4.78%
NOSH 460,384 460,905 460,641 459,944 457,076 456,490 455,254 0.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.10% 14.19% 13.87% 10.05% 8.19% 14.60% 22.85% -
ROE 7.73% 9.36% 9.29% 6.35% 3.89% 7.12% 11.19% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 248.69 232.21 229.80 226.22 124.01 127.78 128.75 54.91%
EPS 21.56 22.08 21.82 14.48 10.16 18.65 29.42 -18.67%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.36 2.35 2.28 2.61 2.62 2.63 4.00%
Adjusted Per Share Value based on latest NOSH - 459,944
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 254.88 238.25 235.65 231.62 126.19 129.85 130.49 56.06%
EPS 22.10 22.65 22.38 14.83 10.34 18.96 29.82 -18.06%
DPS 6.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8594 2.4214 2.4098 2.3345 2.6557 2.6625 2.6654 4.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.11 7.97 7.43 6.80 9.43 6.94 7.77 -
P/RPS 2.86 3.43 3.23 3.01 7.60 5.43 6.03 -39.09%
P/EPS 32.98 36.10 34.05 46.96 92.81 37.21 26.41 15.91%
EY 3.03 2.77 2.94 2.13 1.08 2.69 3.79 -13.82%
DY 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.38 3.16 2.98 3.61 2.65 2.95 -9.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 -
Price 7.43 7.14 7.26 7.63 8.17 8.63 6.51 -
P/RPS 2.99 3.07 3.16 3.37 6.59 6.75 5.06 -29.51%
P/EPS 34.46 32.34 33.27 52.69 80.41 46.27 22.13 34.23%
EY 2.90 3.09 3.01 1.90 1.24 2.16 4.52 -25.55%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.03 3.09 3.35 3.13 3.29 2.48 4.76%

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