[PUNCAK] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 522.13%
YoY- 1062.54%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 343,900 342,180 340,295 521,954 310,619 317,836 277,714 15.30%
PBT 35,255 35,093 40,788 287,101 30,276 28,623 21,276 39.98%
Tax -5,369 -14,114 -20,581 -1,923 21,781 -8,311 -6,798 -14.54%
NP 29,886 20,979 20,207 285,178 52,057 20,312 14,478 62.04%
-
NP to SH 26,467 16,011 18,634 266,618 42,856 13,233 8,895 106.73%
-
Tax Rate 15.23% 40.22% 50.46% 0.67% -71.94% 29.04% 31.95% -
Total Cost 314,014 321,201 320,088 236,776 258,562 297,524 263,236 12.46%
-
Net Worth 1,234,051 822,904 822,056 1,515,741 1,300,025 1,291,467 1,301,820 -3.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 40,419 - - - -
Div Payout % - - - 15.16% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,234,051 822,904 822,056 1,515,741 1,300,025 1,291,467 1,301,820 -3.49%
NOSH 411,350 411,452 411,028 505,247 448,284 454,742 463,281 -7.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.69% 6.13% 5.94% 54.64% 16.76% 6.39% 5.21% -
ROE 2.14% 1.95% 2.27% 17.59% 3.30% 1.02% 0.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.60 83.16 82.79 103.31 69.29 69.89 59.95 24.79%
EPS 6.44 3.89 4.53 85.00 9.56 2.91 1.92 123.90%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 2.00 3.00 2.90 2.84 2.81 4.45%
Adjusted Per Share Value based on latest NOSH - 505,247
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.56 76.17 75.75 116.19 69.15 70.75 61.82 15.30%
EPS 5.89 3.56 4.15 59.35 9.54 2.95 1.98 106.70%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.7472 1.8319 1.83 3.3742 2.894 2.875 2.898 -3.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.36 3.58 3.22 8.80 8.09 7.57 8.00 -
P/RPS 5.22 4.30 3.89 8.52 11.68 10.83 13.35 -46.49%
P/EPS 67.76 92.00 71.03 16.68 84.62 260.14 416.67 -70.17%
EY 1.48 1.09 1.41 6.00 1.18 0.38 0.24 235.90%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 1.45 1.79 1.61 2.93 2.79 2.67 2.85 -36.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 26/05/06 -
Price 4.70 4.04 3.30 3.68 8.09 7.23 7.34 -
P/RPS 5.62 4.86 3.99 3.56 11.68 10.34 12.24 -40.45%
P/EPS 73.05 103.82 72.79 6.97 84.62 248.45 382.29 -66.79%
EY 1.37 0.96 1.37 14.34 1.18 0.40 0.26 202.50%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.57 2.02 1.65 1.23 2.79 2.55 2.61 -28.71%

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