[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 50.88%
YoY- 447.25%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,023,835 504,951 1,887,000 1,425,541 931,366 443,779 1,415,283 -19.46%
PBT -68,308 -20,722 312,606 286,215 187,958 85,502 54,879 -
Tax 22,131 12,067 -84,850 -75,434 -49,492 -24,135 -32,739 -
NP -46,177 -8,655 227,756 210,781 138,466 61,367 22,140 -
-
NP to SH -45,891 -8,388 142,320 138,613 91,868 39,288 21,622 -
-
Tax Rate - - 27.14% 26.36% 26.33% 28.23% 59.66% -
Total Cost 1,070,012 513,606 1,659,244 1,214,760 792,900 382,412 1,393,143 -16.17%
-
Net Worth 1,227,290 1,226,798 1,472,642 1,468,774 1,468,415 1,245,000 1,373,972 -7.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 40,892 -
Div Payout % - - - - - - 189.12% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,227,290 1,226,798 1,472,642 1,468,774 1,468,415 1,245,000 1,373,972 -7.26%
NOSH 409,096 408,932 409,067 409,129 409,029 415,000 408,920 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.51% -1.71% 12.07% 14.79% 14.87% 13.83% 1.56% -
ROE -3.74% -0.68% 9.66% 9.44% 6.26% 3.16% 1.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 250.27 123.48 461.29 348.43 227.70 106.93 346.10 -19.48%
EPS -11.22 -2.09 34.79 33.88 22.46 9.60 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.00 3.00 3.60 3.59 3.59 3.00 3.36 -7.29%
Adjusted Per Share Value based on latest NOSH - 408,967
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 228.91 112.90 421.89 318.72 208.23 99.22 316.43 -19.46%
EPS -10.26 -1.88 31.82 30.99 20.54 8.78 4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.14 -
NAPS 2.744 2.7429 3.2925 3.2839 3.2831 2.7836 3.0719 -7.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.76 2.66 3.03 3.23 3.16 2.95 2.64 -
P/RPS 1.10 2.15 0.66 0.93 1.39 2.76 0.76 28.04%
P/EPS -24.60 -129.68 8.71 9.53 14.07 31.16 49.93 -
EY -4.06 -0.77 11.48 10.49 7.11 3.21 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
P/NAPS 0.92 0.89 0.84 0.90 0.88 0.98 0.79 10.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 -
Price 2.84 2.38 2.68 3.17 3.30 2.85 2.88 -
P/RPS 1.13 1.93 0.58 0.91 1.45 2.67 0.83 22.90%
P/EPS -25.32 -116.03 7.70 9.36 14.69 30.10 54.47 -
EY -3.95 -0.86 12.98 10.69 6.81 3.32 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
P/NAPS 0.95 0.79 0.74 0.88 0.92 0.95 0.86 6.87%

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