[PUNCAK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 133.83%
YoY- 614.09%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 504,951 1,887,000 1,425,541 931,366 443,779 1,415,283 1,056,603 -38.90%
PBT -20,722 312,606 286,215 187,958 85,502 54,879 49,263 -
Tax 12,067 -84,850 -75,434 -49,492 -24,135 -32,739 -33,677 -
NP -8,655 227,756 210,781 138,466 61,367 22,140 15,586 -
-
NP to SH -8,388 142,320 138,613 91,868 39,288 21,622 25,329 -
-
Tax Rate - 27.14% 26.36% 26.33% 28.23% 59.66% 68.36% -
Total Cost 513,606 1,659,244 1,214,760 792,900 382,412 1,393,143 1,041,017 -37.58%
-
Net Worth 1,226,798 1,472,642 1,468,774 1,468,415 1,245,000 1,373,972 1,349,824 -6.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 40,892 - -
Div Payout % - - - - - 189.12% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,226,798 1,472,642 1,468,774 1,468,415 1,245,000 1,373,972 1,349,824 -6.17%
NOSH 408,932 409,067 409,129 409,029 415,000 408,920 409,037 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.71% 12.07% 14.79% 14.87% 13.83% 1.56% 1.48% -
ROE -0.68% 9.66% 9.44% 6.26% 3.16% 1.57% 1.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 123.48 461.29 348.43 227.70 106.93 346.10 258.31 -38.89%
EPS -2.09 34.79 33.88 22.46 9.60 5.29 6.19 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.00 3.60 3.59 3.59 3.00 3.36 3.30 -6.16%
Adjusted Per Share Value based on latest NOSH - 409,180
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.41 420.07 317.34 207.33 98.79 315.06 235.21 -38.90%
EPS -1.87 31.68 30.86 20.45 8.75 4.81 5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 9.10 0.00 -
NAPS 2.731 3.2783 3.2697 3.2689 2.7715 3.0586 3.0049 -6.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.66 3.03 3.23 3.16 2.95 2.64 2.91 -
P/RPS 2.15 0.66 0.93 1.39 2.76 0.76 1.13 53.60%
P/EPS -129.68 8.71 9.53 14.07 31.16 49.93 46.99 -
EY -0.77 11.48 10.49 7.11 3.21 2.00 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.89 0.84 0.90 0.88 0.98 0.79 0.88 0.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 -
Price 2.38 2.68 3.17 3.30 2.85 2.88 2.30 -
P/RPS 1.93 0.58 0.91 1.45 2.67 0.83 0.89 67.61%
P/EPS -116.03 7.70 9.36 14.69 30.10 54.47 37.14 -
EY -0.86 12.98 10.69 6.81 3.32 1.84 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 0.79 0.74 0.88 0.92 0.95 0.86 0.70 8.40%

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