[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.87%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 595,550 277,714 1,144,944 802,689 529,274 260,117 566,841 3.35%
PBT 49,899 21,276 196,846 158,826 102,394 36,744 77,119 -25.25%
Tax -15,109 -6,798 -58,308 -44,915 -28,986 -10,596 -30,680 -37.71%
NP 34,790 14,478 138,538 113,911 73,408 26,148 46,439 -17.55%
-
NP to SH 22,128 8,895 99,260 76,326 50,256 16,650 46,439 -39.07%
-
Tax Rate 30.28% 31.95% 29.62% 28.28% 28.31% 28.84% 39.78% -
Total Cost 560,760 263,236 1,006,406 688,778 455,866 233,969 520,402 5.11%
-
Net Worth 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 5.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 27,623 - - - - -
Div Payout % - - 27.83% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 5.67%
NOSH 456,247 463,281 460,384 460,905 460,641 459,944 457,076 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.84% 5.21% 12.10% 14.19% 13.87% 10.05% 8.19% -
ROE 1.71% 0.68% 7.73% 7.02% 4.64% 1.59% 3.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 130.53 59.95 248.69 174.15 114.90 56.55 124.01 3.48%
EPS 4.85 1.92 21.56 16.56 10.91 3.62 10.16 -39.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.81 2.79 2.36 2.35 2.28 2.61 5.80%
Adjusted Per Share Value based on latest NOSH - 461,415
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 132.58 61.82 254.88 178.69 117.82 57.91 126.19 3.35%
EPS 4.93 1.98 22.10 16.99 11.19 3.71 10.34 -39.05%
DPS 0.00 0.00 6.15 0.00 0.00 0.00 0.00 -
NAPS 2.8845 2.898 2.8594 2.4214 2.4098 2.3345 2.6557 5.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.57 8.00 7.11 7.97 7.43 6.80 9.43 -
P/RPS 5.80 13.35 2.86 4.58 6.47 12.02 7.60 -16.53%
P/EPS 156.08 416.67 32.98 48.13 68.10 187.85 92.81 41.55%
EY 0.64 0.24 3.03 2.08 1.47 0.53 1.08 -29.51%
DY 0.00 0.00 0.84 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.85 2.55 3.38 3.16 2.98 3.61 -18.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 -
Price 7.23 7.34 7.43 7.14 7.26 7.63 8.17 -
P/RPS 5.54 12.24 2.99 4.10 6.32 13.49 6.59 -10.95%
P/EPS 149.07 382.29 34.46 43.12 66.54 210.77 80.41 51.08%
EY 0.67 0.26 2.90 2.32 1.50 0.47 1.24 -33.73%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.61 2.66 3.03 3.09 3.35 3.13 -12.80%

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