[PUNCAK] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -22.26%
YoY- 139.28%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,490,704 1,428,123 1,248,424 1,211,220 1,162,541 1,144,944 932,041 36.80%
PBT 386,788 367,276 118,195 144,351 181,378 196,846 122,558 115.30%
Tax -9,034 4,749 -6,721 -44,431 -54,510 -58,308 -26,071 -50.69%
NP 377,754 372,025 111,474 99,920 126,868 138,538 96,487 148.61%
-
NP to SH 341,341 331,602 87,918 71,132 91,505 99,260 58,902 222.97%
-
Tax Rate 2.34% -1.29% 5.69% 30.78% 30.05% 29.62% 21.27% -
Total Cost 1,112,950 1,056,098 1,136,950 1,111,300 1,035,673 1,006,406 835,554 21.08%
-
Net Worth 822,056 1,515,741 896,568 909,484 926,562 1,282,225 1,088,941 -17.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 40,419 40,419 27,574 27,574 27,574 27,574 229 3056.47%
Div Payout % 11.84% 12.19% 31.36% 38.77% 30.13% 27.78% 0.39% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 822,056 1,515,741 896,568 909,484 926,562 1,282,225 1,088,941 -17.10%
NOSH 411,028 505,247 448,284 454,742 463,281 459,579 461,415 -7.42%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 25.34% 26.05% 8.93% 8.25% 10.91% 12.10% 10.35% -
ROE 41.52% 21.88% 9.81% 7.82% 9.88% 7.74% 5.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 362.68 282.66 278.49 266.35 250.94 249.13 202.00 47.77%
EPS 83.05 65.63 19.61 15.64 19.75 21.60 12.77 248.81%
DPS 9.83 8.00 6.15 6.00 6.00 6.00 0.05 3291.98%
NAPS 2.00 3.00 2.00 2.00 2.00 2.79 2.36 -10.45%
Adjusted Per Share Value based on latest NOSH - 454,742
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 331.85 317.92 277.92 269.63 258.80 254.88 207.48 36.80%
EPS 75.99 73.82 19.57 15.83 20.37 22.10 13.11 223.02%
DPS 9.00 9.00 6.14 6.14 6.14 6.14 0.05 3098.08%
NAPS 1.83 3.3742 1.9959 2.0246 2.0626 2.8544 2.4241 -17.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.22 8.80 8.09 7.57 8.00 7.11 7.97 -
P/RPS 0.89 3.11 2.90 2.84 3.19 2.85 3.95 -63.00%
P/EPS 3.88 13.41 41.25 48.39 40.50 32.92 62.43 -84.33%
EY 25.79 7.46 2.42 2.07 2.47 3.04 1.60 539.18%
DY 3.05 0.91 0.76 0.79 0.75 0.84 0.01 4446.88%
P/NAPS 1.61 2.93 4.05 3.79 4.00 2.55 3.38 -39.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 -
Price 3.30 3.68 8.09 7.23 7.34 7.43 7.14 -
P/RPS 0.91 1.30 2.90 2.71 2.93 2.98 3.53 -59.52%
P/EPS 3.97 5.61 41.25 46.22 37.16 34.40 55.93 -82.88%
EY 25.17 17.83 2.42 2.16 2.69 2.91 1.79 483.51%
DY 2.98 2.17 0.76 0.83 0.82 0.81 0.01 4376.98%
P/NAPS 1.65 1.23 4.05 3.62 3.67 2.66 3.03 -33.33%

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