[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -94.57%
YoY- -81.08%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,415,283 1,056,603 701,710 346,904 1,389,774 1,026,375 682,475 62.25%
PBT 54,879 49,263 28,300 9,930 115,351 111,136 75,881 -19.34%
Tax -32,739 -33,677 -18,372 -8,714 -44,891 -40,064 -34,695 -3.77%
NP 22,140 15,586 9,928 1,216 70,460 71,072 41,186 -33.76%
-
NP to SH 21,622 25,329 12,865 3,526 64,928 61,112 34,645 -26.86%
-
Tax Rate 59.66% 68.36% 64.92% 87.75% 38.92% 36.05% 45.72% -
Total Cost 1,393,143 1,041,017 691,782 345,688 1,319,314 955,303 641,289 67.34%
-
Net Worth 1,373,972 1,349,824 1,379,358 1,233,962 1,372,929 1,233,219 822,416 40.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 40,892 - - - 41,105 - - -
Div Payout % 189.12% - - - 63.31% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,373,972 1,349,824 1,379,358 1,233,962 1,372,929 1,233,219 822,416 40.57%
NOSH 408,920 409,037 409,305 411,320 411,056 411,073 411,208 -0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.56% 1.48% 1.41% 0.35% 5.07% 6.92% 6.03% -
ROE 1.57% 1.88% 0.93% 0.29% 4.73% 4.96% 4.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 346.10 258.31 171.44 84.34 338.10 249.68 165.97 62.85%
EPS 5.29 6.19 3.14 0.86 15.79 14.86 8.43 -26.59%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.36 3.30 3.37 3.00 3.34 3.00 2.00 41.09%
Adjusted Per Share Value based on latest NOSH - 411,320
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 316.43 236.23 156.89 77.56 310.73 229.48 152.59 62.25%
EPS 4.83 5.66 2.88 0.79 14.52 13.66 7.75 -26.93%
DPS 9.14 0.00 0.00 0.00 9.19 0.00 0.00 -
NAPS 3.0719 3.0179 3.084 2.7589 3.0696 2.7572 1.8388 40.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.64 2.91 3.50 3.50 5.00 4.36 3.58 -
P/RPS 0.76 1.13 2.04 4.15 1.48 1.75 2.16 -50.00%
P/EPS 49.93 46.99 111.35 408.29 31.65 29.33 42.49 11.30%
EY 2.00 2.13 0.90 0.24 3.16 3.41 2.35 -10.14%
DY 3.79 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.79 0.88 1.04 1.17 1.50 1.45 1.79 -41.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 28/08/08 22/05/08 27/02/08 22/11/07 24/08/07 -
Price 2.88 2.30 3.10 3.36 4.64 4.70 4.04 -
P/RPS 0.83 0.89 1.81 3.98 1.37 1.88 2.43 -50.97%
P/EPS 54.47 37.14 98.63 391.96 29.38 31.61 47.95 8.82%
EY 1.84 2.69 1.01 0.26 3.40 3.16 2.09 -8.10%
DY 3.47 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.86 0.70 0.92 1.12 1.39 1.57 2.02 -43.26%

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