[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.7%
YoY- 1014.24%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,887,000 1,425,541 931,366 443,779 1,415,283 1,056,603 701,710 93.03%
PBT 312,606 286,215 187,958 85,502 54,879 49,263 28,300 393.82%
Tax -84,850 -75,434 -49,492 -24,135 -32,739 -33,677 -18,372 176.55%
NP 227,756 210,781 138,466 61,367 22,140 15,586 9,928 702.77%
-
NP to SH 142,320 138,613 91,868 39,288 21,622 25,329 12,865 394.31%
-
Tax Rate 27.14% 26.36% 26.33% 28.23% 59.66% 68.36% 64.92% -
Total Cost 1,659,244 1,214,760 792,900 382,412 1,393,143 1,041,017 691,782 78.89%
-
Net Worth 1,472,642 1,468,774 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 4.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 40,892 - - -
Div Payout % - - - - 189.12% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,472,642 1,468,774 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 4.44%
NOSH 409,067 409,129 409,029 415,000 408,920 409,037 409,305 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.07% 14.79% 14.87% 13.83% 1.56% 1.48% 1.41% -
ROE 9.66% 9.44% 6.26% 3.16% 1.57% 1.88% 0.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 461.29 348.43 227.70 106.93 346.10 258.31 171.44 93.10%
EPS 34.79 33.88 22.46 9.60 5.29 6.19 3.14 394.82%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.60 3.59 3.59 3.00 3.36 3.30 3.37 4.48%
Adjusted Per Share Value based on latest NOSH - 415,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 420.07 317.34 207.33 98.79 315.06 235.21 156.21 93.03%
EPS 31.68 30.86 20.45 8.75 4.81 5.64 2.86 394.73%
DPS 0.00 0.00 0.00 0.00 9.10 0.00 0.00 -
NAPS 3.2783 3.2697 3.2689 2.7715 3.0586 3.0049 3.0706 4.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.03 3.23 3.16 2.95 2.64 2.91 3.50 -
P/RPS 0.66 0.93 1.39 2.76 0.76 1.13 2.04 -52.77%
P/EPS 8.71 9.53 14.07 31.16 49.93 46.99 111.35 -81.62%
EY 11.48 10.49 7.11 3.21 2.00 2.13 0.90 443.39%
DY 0.00 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.84 0.90 0.88 0.98 0.79 0.88 1.04 -13.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 -
Price 2.68 3.17 3.30 2.85 2.88 2.30 3.10 -
P/RPS 0.58 0.91 1.45 2.67 0.83 0.89 1.81 -53.07%
P/EPS 7.70 9.36 14.69 30.10 54.47 37.14 98.63 -81.64%
EY 12.98 10.69 6.81 3.32 1.84 2.69 1.01 446.11%
DY 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.74 0.88 0.92 0.95 0.86 0.70 0.92 -13.47%

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