[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -94.38%
YoY- 109.49%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,389,774 1,026,375 682,475 340,295 1,428,123 906,169 595,550 75.66%
PBT 115,351 111,136 75,881 40,788 367,276 80,175 49,899 74.56%
Tax -44,891 -40,064 -34,695 -20,581 4,749 6,672 -15,109 106.26%
NP 70,460 71,072 41,186 20,207 372,025 86,847 34,790 59.87%
-
NP to SH 64,928 61,112 34,645 18,634 331,602 64,984 22,128 104.55%
-
Tax Rate 38.92% 36.05% 45.72% 50.46% -1.29% -8.32% 30.28% -
Total Cost 1,319,314 955,303 641,289 320,088 1,056,098 819,322 560,760 76.61%
-
Net Worth 1,372,929 1,233,219 822,416 822,056 1,544,618 1,316,016 1,295,742 3.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,105 - - - 37,332 - - -
Div Payout % 63.31% - - - 11.26% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,372,929 1,233,219 822,416 822,056 1,544,618 1,316,016 1,295,742 3.92%
NOSH 411,056 411,073 411,208 411,028 466,652 453,798 456,247 -6.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.07% 6.92% 6.03% 5.94% 26.05% 9.58% 5.84% -
ROE 4.73% 4.96% 4.21% 2.27% 21.47% 4.94% 1.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 338.10 249.68 165.97 82.79 306.04 199.69 130.53 88.27%
EPS 15.79 14.86 8.43 4.53 101.51 14.32 4.85 119.19%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.34 3.00 2.00 2.00 3.31 2.90 2.84 11.38%
Adjusted Per Share Value based on latest NOSH - 411,028
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 310.73 229.48 152.59 76.08 319.30 202.60 133.15 75.66%
EPS 14.52 13.66 7.75 4.17 74.14 14.53 4.95 104.51%
DPS 9.19 0.00 0.00 0.00 8.35 0.00 0.00 -
NAPS 3.0696 2.7572 1.8388 1.838 3.4535 2.9423 2.897 3.92%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.00 4.36 3.58 3.22 8.80 8.09 7.57 -
P/RPS 1.48 1.75 2.16 3.89 2.88 4.05 5.80 -59.66%
P/EPS 31.65 29.33 42.49 71.03 12.38 56.49 156.08 -65.38%
EY 3.16 3.41 2.35 1.41 8.07 1.77 0.64 189.11%
DY 2.00 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 1.50 1.45 1.79 1.61 2.66 2.79 2.67 -31.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 -
Price 4.64 4.70 4.04 3.30 3.68 8.09 7.23 -
P/RPS 1.37 1.88 2.43 3.99 1.20 4.05 5.54 -60.50%
P/EPS 29.38 31.61 47.95 72.79 5.18 56.49 149.07 -66.03%
EY 3.40 3.16 2.09 1.37 19.31 1.77 0.67 194.43%
DY 2.16 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.39 1.57 2.02 1.65 1.11 2.79 2.55 -33.19%

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