[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.28%
YoY- -81.08%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,415,283 1,408,804 1,403,420 1,387,616 1,389,774 1,368,500 1,364,950 2.43%
PBT 54,879 65,684 56,600 39,720 115,351 148,181 151,762 -49.08%
Tax -32,739 -44,902 -36,744 -34,856 -44,891 -53,418 -69,390 -39.25%
NP 22,140 20,781 19,856 4,864 70,460 94,762 82,372 -58.18%
-
NP to SH 21,622 33,772 25,730 14,104 64,928 81,482 69,290 -53.83%
-
Tax Rate 59.66% 68.36% 64.92% 87.75% 38.92% 36.05% 45.72% -
Total Cost 1,393,143 1,388,022 1,383,564 1,382,752 1,319,314 1,273,737 1,282,578 5.64%
-
Net Worth 1,373,972 1,349,824 1,379,358 1,233,962 1,372,929 1,233,219 822,416 40.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 40,892 - - - 41,105 - - -
Div Payout % 189.12% - - - 63.31% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,373,972 1,349,824 1,379,358 1,233,962 1,372,929 1,233,219 822,416 40.57%
NOSH 408,920 409,037 409,305 411,320 411,056 411,073 411,208 -0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.56% 1.48% 1.41% 0.35% 5.07% 6.92% 6.03% -
ROE 1.57% 2.50% 1.87% 1.14% 4.73% 6.61% 8.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 346.10 344.42 342.88 337.36 338.10 332.91 331.94 2.81%
EPS 5.29 8.25 6.28 3.44 15.79 19.81 16.86 -53.66%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.36 3.30 3.37 3.00 3.34 3.00 2.00 41.09%
Adjusted Per Share Value based on latest NOSH - 411,320
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 316.43 314.98 313.78 310.24 310.73 305.97 305.18 2.43%
EPS 4.83 7.55 5.75 3.15 14.52 18.22 15.49 -53.85%
DPS 9.14 0.00 0.00 0.00 9.19 0.00 0.00 -
NAPS 3.0719 3.0179 3.084 2.7589 3.0696 2.7572 1.8388 40.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.64 2.91 3.50 3.50 5.00 4.36 3.58 -
P/RPS 0.76 0.84 1.02 1.04 1.48 1.31 1.08 -20.80%
P/EPS 49.93 35.25 55.68 102.07 31.65 22.00 21.25 76.28%
EY 2.00 2.84 1.80 0.98 3.16 4.55 4.71 -43.35%
DY 3.79 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.79 0.88 1.04 1.17 1.50 1.45 1.79 -41.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 28/08/08 22/05/08 27/02/08 22/11/07 24/08/07 -
Price 2.88 2.30 3.10 3.36 4.64 4.70 4.04 -
P/RPS 0.83 0.67 0.90 1.00 1.37 1.41 1.22 -22.55%
P/EPS 54.47 27.86 49.31 97.99 29.38 23.71 23.98 72.36%
EY 1.84 3.59 2.03 1.02 3.40 4.22 4.17 -41.89%
DY 3.47 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.86 0.70 0.92 1.12 1.39 1.57 2.02 -43.26%

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