[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 30.05%
YoY- 113.74%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 906,169 595,550 277,714 1,144,944 802,689 529,274 260,117 129.63%
PBT 80,175 49,899 21,276 196,846 158,826 102,394 36,744 68.14%
Tax 6,672 -15,109 -6,798 -58,308 -44,915 -28,986 -10,596 -
NP 86,847 34,790 14,478 138,538 113,911 73,408 26,148 122.44%
-
NP to SH 64,984 22,128 8,895 99,260 76,326 50,256 16,650 147.68%
-
Tax Rate -8.32% 30.28% 31.95% 29.62% 28.28% 28.31% 28.84% -
Total Cost 819,322 560,760 263,236 1,006,406 688,778 455,866 233,969 130.42%
-
Net Worth 1,316,016 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 16.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 27,623 - - - -
Div Payout % - - - 27.83% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,316,016 1,295,742 1,301,820 1,284,474 1,087,737 1,082,507 1,048,674 16.32%
NOSH 453,798 456,247 463,281 460,384 460,905 460,641 459,944 -0.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.58% 5.84% 5.21% 12.10% 14.19% 13.87% 10.05% -
ROE 4.94% 1.71% 0.68% 7.73% 7.02% 4.64% 1.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.69 130.53 59.95 248.69 174.15 114.90 56.55 131.71%
EPS 14.32 4.85 1.92 21.56 16.56 10.91 3.62 149.91%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.90 2.84 2.81 2.79 2.36 2.35 2.28 17.37%
Adjusted Per Share Value based on latest NOSH - 459,579
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 202.60 133.15 62.09 255.99 179.46 118.33 58.16 129.62%
EPS 14.53 4.95 1.99 22.19 17.06 11.24 3.72 147.81%
DPS 0.00 0.00 0.00 6.18 0.00 0.00 0.00 -
NAPS 2.9423 2.897 2.9106 2.8718 2.432 2.4203 2.3446 16.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.09 7.57 8.00 7.11 7.97 7.43 6.80 -
P/RPS 4.05 5.80 13.35 2.86 4.58 6.47 12.02 -51.54%
P/EPS 56.49 156.08 416.67 32.98 48.13 68.10 187.85 -55.08%
EY 1.77 0.64 0.24 3.03 2.08 1.47 0.53 123.26%
DY 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
P/NAPS 2.79 2.67 2.85 2.55 3.38 3.16 2.98 -4.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 -
Price 8.09 7.23 7.34 7.43 7.14 7.26 7.63 -
P/RPS 4.05 5.54 12.24 2.99 4.10 6.32 13.49 -55.13%
P/EPS 56.49 149.07 382.29 34.46 43.12 66.54 210.77 -58.39%
EY 1.77 0.67 0.26 2.90 2.32 1.50 0.47 141.86%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 2.79 2.55 2.61 2.66 3.03 3.09 3.35 -11.47%

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