[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -77.52%
YoY- 109.49%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,389,774 1,368,500 1,364,950 1,361,180 1,428,123 1,208,225 1,191,100 10.80%
PBT 115,351 148,181 151,762 163,152 367,276 106,900 99,798 10.10%
Tax -44,891 -53,418 -69,390 -82,324 4,749 8,896 -30,218 30.10%
NP 70,460 94,762 82,372 80,828 372,025 115,796 69,580 0.83%
-
NP to SH 64,928 81,482 69,290 74,536 331,602 86,645 44,256 29.02%
-
Tax Rate 38.92% 36.05% 45.72% 50.46% -1.29% -8.32% 30.28% -
Total Cost 1,319,314 1,273,737 1,282,578 1,280,352 1,056,098 1,092,429 1,121,520 11.40%
-
Net Worth 1,372,929 1,233,219 822,416 822,056 1,544,618 1,316,016 1,295,742 3.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,105 - - - 37,332 - - -
Div Payout % 63.31% - - - 11.26% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,372,929 1,233,219 822,416 822,056 1,544,618 1,316,016 1,295,742 3.92%
NOSH 411,056 411,073 411,208 411,028 466,652 453,798 456,247 -6.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.07% 6.92% 6.03% 5.94% 26.05% 9.58% 5.84% -
ROE 4.73% 6.61% 8.43% 9.07% 21.47% 6.58% 3.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 338.10 332.91 331.94 331.16 306.04 266.25 261.06 18.75%
EPS 15.79 19.81 16.86 18.12 101.51 19.09 9.70 38.25%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.34 3.00 2.00 2.00 3.31 2.90 2.84 11.38%
Adjusted Per Share Value based on latest NOSH - 411,028
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 309.38 304.65 303.86 303.02 317.92 268.97 265.15 10.80%
EPS 14.45 18.14 15.42 16.59 73.82 19.29 9.85 29.01%
DPS 9.15 0.00 0.00 0.00 8.31 0.00 0.00 -
NAPS 3.0563 2.7453 1.8308 1.83 3.4385 2.9296 2.8845 3.92%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.00 4.36 3.58 3.22 8.80 8.09 7.57 -
P/RPS 1.48 1.31 1.08 0.97 2.88 3.04 2.90 -36.05%
P/EPS 31.65 22.00 21.25 17.76 12.38 42.37 78.04 -45.11%
EY 3.16 4.55 4.71 5.63 8.07 2.36 1.28 82.36%
DY 2.00 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 1.50 1.45 1.79 1.61 2.66 2.79 2.67 -31.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 -
Price 4.64 4.70 4.04 3.30 3.68 8.09 7.23 -
P/RPS 1.37 1.41 1.22 1.00 1.20 3.04 2.77 -37.37%
P/EPS 29.38 23.71 23.98 18.20 5.18 42.37 74.54 -46.15%
EY 3.40 4.22 4.17 5.50 19.31 2.36 1.34 85.71%
DY 2.16 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.39 1.57 2.02 1.65 1.11 2.79 2.55 -33.19%

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