[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.15%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,428,123 1,208,225 1,191,100 1,110,856 1,144,944 1,070,252 1,058,548 22.02%
PBT 367,276 106,900 99,798 85,104 196,846 211,768 204,788 47.45%
Tax 4,749 8,896 -30,218 -27,192 -58,308 -59,886 -57,972 -
NP 372,025 115,796 69,580 57,912 138,538 151,881 146,816 85.55%
-
NP to SH 331,602 86,645 44,256 35,580 99,260 101,768 100,512 121.13%
-
Tax Rate -1.29% -8.32% 30.28% 31.95% 29.62% 28.28% 28.31% -
Total Cost 1,056,098 1,092,429 1,121,520 1,052,944 1,006,406 918,370 911,732 10.26%
-
Net Worth 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 26.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 37,332 - - - 27,623 - - -
Div Payout % 11.26% - - - 27.83% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,544,618 1,316,016 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 26.66%
NOSH 466,652 453,798 456,247 463,281 460,384 460,905 460,641 0.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.05% 9.58% 5.84% 5.21% 12.10% 14.19% 13.87% -
ROE 21.47% 6.58% 3.42% 2.73% 7.73% 9.36% 9.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 306.04 266.25 261.06 239.78 248.69 232.21 229.80 20.98%
EPS 101.51 19.09 9.70 7.68 21.56 22.08 21.82 177.89%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.31 2.90 2.84 2.81 2.79 2.36 2.35 25.57%
Adjusted Per Share Value based on latest NOSH - 463,281
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 319.30 270.13 266.31 248.36 255.99 239.29 236.67 22.03%
EPS 74.14 19.37 9.89 7.95 22.19 22.75 22.47 121.15%
DPS 8.35 0.00 0.00 0.00 6.18 0.00 0.00 -
NAPS 3.4535 2.9423 2.897 2.9106 2.8718 2.432 2.4203 26.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.80 8.09 7.57 8.00 7.11 7.97 7.43 -
P/RPS 2.88 3.04 2.90 3.34 2.86 3.43 3.23 -7.34%
P/EPS 12.38 42.37 78.04 104.17 32.98 36.10 34.05 -48.96%
EY 8.07 2.36 1.28 0.96 3.03 2.77 2.94 95.68%
DY 0.91 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 2.66 2.79 2.67 2.85 2.55 3.38 3.16 -10.82%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 -
Price 3.68 8.09 7.23 7.34 7.43 7.14 7.26 -
P/RPS 1.20 3.04 2.77 3.06 2.99 3.07 3.16 -47.46%
P/EPS 5.18 42.37 74.54 95.57 34.46 32.34 33.27 -70.96%
EY 19.31 2.36 1.34 1.05 2.90 3.09 3.01 244.09%
DY 2.17 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.11 2.79 2.55 2.61 2.66 3.03 3.09 -49.37%

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