[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -14.64%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,425,541 931,366 443,779 1,415,283 1,056,603 701,710 346,904 156.33%
PBT 286,215 187,958 85,502 54,879 49,263 28,300 9,930 838.15%
Tax -75,434 -49,492 -24,135 -32,739 -33,677 -18,372 -8,714 321.04%
NP 210,781 138,466 61,367 22,140 15,586 9,928 1,216 2999.10%
-
NP to SH 138,613 91,868 39,288 21,622 25,329 12,865 3,526 1053.57%
-
Tax Rate 26.36% 26.33% 28.23% 59.66% 68.36% 64.92% 87.75% -
Total Cost 1,214,760 792,900 382,412 1,393,143 1,041,017 691,782 345,688 130.96%
-
Net Worth 1,468,774 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 1,233,962 12.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 40,892 - - - -
Div Payout % - - - 189.12% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,468,774 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 1,233,962 12.30%
NOSH 409,129 409,029 415,000 408,920 409,037 409,305 411,320 -0.35%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.79% 14.87% 13.83% 1.56% 1.48% 1.41% 0.35% -
ROE 9.44% 6.26% 3.16% 1.57% 1.88% 0.93% 0.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 348.43 227.70 106.93 346.10 258.31 171.44 84.34 157.24%
EPS 33.88 22.46 9.60 5.29 6.19 3.14 0.86 1055.20%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.59 3.59 3.00 3.36 3.30 3.37 3.00 12.70%
Adjusted Per Share Value based on latest NOSH - 411,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 317.34 207.33 98.79 315.06 235.21 156.21 77.23 156.32%
EPS 30.86 20.45 8.75 4.81 5.64 2.86 0.78 1058.49%
DPS 0.00 0.00 0.00 9.10 0.00 0.00 0.00 -
NAPS 3.2697 3.2689 2.7715 3.0586 3.0049 3.0706 2.747 12.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.23 3.16 2.95 2.64 2.91 3.50 3.50 -
P/RPS 0.93 1.39 2.76 0.76 1.13 2.04 4.15 -63.07%
P/EPS 9.53 14.07 31.16 49.93 46.99 111.35 408.29 -91.81%
EY 10.49 7.11 3.21 2.00 2.13 0.90 0.24 1137.97%
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.98 0.79 0.88 1.04 1.17 -16.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 22/05/08 -
Price 3.17 3.30 2.85 2.88 2.30 3.10 3.36 -
P/RPS 0.91 1.45 2.67 0.83 0.89 1.81 3.98 -62.57%
P/EPS 9.36 14.69 30.10 54.47 37.14 98.63 391.96 -91.68%
EY 10.69 6.81 3.32 1.84 2.69 1.01 0.26 1088.56%
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.95 0.86 0.70 0.92 1.12 -14.83%

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