[PUNCAK] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 223.86%
YoY- 64.39%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 342,180 340,295 521,954 310,619 317,836 277,714 342,255 -0.01%
PBT 35,093 40,788 287,101 30,276 28,623 21,276 38,020 -5.21%
Tax -14,114 -20,581 -1,923 21,781 -8,311 -6,798 -13,393 3.56%
NP 20,979 20,207 285,178 52,057 20,312 14,478 24,627 -10.16%
-
NP to SH 16,011 18,634 266,618 42,856 13,233 8,895 22,934 -21.35%
-
Tax Rate 40.22% 50.46% 0.67% -71.94% 29.04% 31.95% 35.23% -
Total Cost 321,201 320,088 236,776 258,562 297,524 263,236 317,628 0.75%
-
Net Worth 822,904 822,056 1,515,741 1,300,025 1,291,467 1,301,820 1,282,225 -25.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 40,419 - - - 27,574 -
Div Payout % - - 15.16% - - - 120.24% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 822,904 822,056 1,515,741 1,300,025 1,291,467 1,301,820 1,282,225 -25.65%
NOSH 411,452 411,028 505,247 448,284 454,742 463,281 459,579 -7.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.13% 5.94% 54.64% 16.76% 6.39% 5.21% 7.20% -
ROE 1.95% 2.27% 17.59% 3.30% 1.02% 0.68% 1.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 83.16 82.79 103.31 69.29 69.89 59.95 74.47 7.65%
EPS 3.89 4.53 85.00 9.56 2.91 1.92 4.99 -15.33%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 2.00 2.00 3.00 2.90 2.84 2.81 2.79 -19.95%
Adjusted Per Share Value based on latest NOSH - 448,284
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 76.50 76.08 116.70 69.45 71.06 62.09 76.52 -0.01%
EPS 3.58 4.17 59.61 9.58 2.96 1.99 5.13 -21.37%
DPS 0.00 0.00 9.04 0.00 0.00 0.00 6.17 -
NAPS 1.8398 1.838 3.3889 2.9066 2.8875 2.9106 2.8668 -25.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.58 3.22 8.80 8.09 7.57 8.00 7.11 -
P/RPS 4.30 3.89 8.52 11.68 10.83 13.35 9.55 -41.34%
P/EPS 92.00 71.03 16.68 84.62 260.14 416.67 142.48 -25.35%
EY 1.09 1.41 6.00 1.18 0.38 0.24 0.70 34.45%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.84 -
P/NAPS 1.79 1.61 2.93 2.79 2.67 2.85 2.55 -21.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 -
Price 4.04 3.30 3.68 8.09 7.23 7.34 7.43 -
P/RPS 4.86 3.99 3.56 11.68 10.34 12.24 9.98 -38.18%
P/EPS 103.82 72.79 6.97 84.62 248.45 382.29 148.89 -21.41%
EY 0.96 1.37 14.34 1.18 0.40 0.26 0.67 27.17%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.81 -
P/NAPS 2.02 1.65 1.23 2.79 2.55 2.61 2.66 -16.80%

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