[PUNCAK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 98.14%
YoY- -36.61%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,211,220 1,162,541 1,144,944 932,041 803,038 679,929 566,841 66.12%
PBT 144,351 181,378 196,846 122,558 85,807 66,878 77,119 52.05%
Tax -44,431 -54,510 -58,308 -26,071 -32,928 -27,715 -30,680 28.08%
NP 99,920 126,868 138,538 96,487 52,879 39,163 46,439 66.89%
-
NP to SH 71,132 91,505 99,260 58,902 29,727 29,665 46,439 32.98%
-
Tax Rate 30.78% 30.05% 29.62% 21.27% 38.37% 41.44% 39.78% -
Total Cost 1,111,300 1,035,673 1,006,406 835,554 750,159 640,766 520,402 66.06%
-
Net Worth 909,484 926,562 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 -16.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 27,574 27,574 27,574 229 229 229 229 2359.91%
Div Payout % 38.77% 30.13% 27.78% 0.39% 0.77% 0.77% 0.49% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 909,484 926,562 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 -16.33%
NOSH 454,742 463,281 459,579 461,415 460,987 459,944 458,526 -0.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.25% 10.91% 12.10% 10.35% 6.58% 5.76% 8.19% -
ROE 7.82% 9.88% 7.74% 5.41% 2.74% 2.83% 3.91% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 266.35 250.94 249.13 202.00 174.20 147.83 123.62 67.05%
EPS 15.64 19.75 21.60 12.77 6.45 6.45 10.13 33.68%
DPS 6.00 6.00 6.00 0.05 0.05 0.05 0.05 2354.30%
NAPS 2.00 2.00 2.79 2.36 2.35 2.28 2.59 -15.87%
Adjusted Per Share Value based on latest NOSH - 461,415
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 270.80 259.92 255.99 208.39 179.54 152.02 126.73 66.13%
EPS 15.90 20.46 22.19 13.17 6.65 6.63 10.38 32.98%
DPS 6.17 6.17 6.17 0.05 0.05 0.05 0.05 2400.57%
NAPS 2.0334 2.0716 2.8668 2.4347 2.4221 2.3446 2.6552 -16.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.57 8.00 7.11 7.97 7.43 6.80 9.43 -
P/RPS 2.84 3.19 2.85 3.95 4.27 4.60 7.63 -48.34%
P/EPS 48.39 40.50 32.92 62.43 115.22 105.43 93.11 -35.43%
EY 2.07 2.47 3.04 1.60 0.87 0.95 1.07 55.44%
DY 0.79 0.75 0.84 0.01 0.01 0.01 0.01 1755.92%
P/NAPS 3.79 4.00 2.55 3.38 3.16 2.98 3.64 2.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 -
Price 7.23 7.34 7.43 7.14 7.26 7.63 8.17 -
P/RPS 2.71 2.93 2.98 3.53 4.17 5.16 6.61 -44.90%
P/EPS 46.22 37.16 34.40 55.93 112.58 118.30 80.67 -31.08%
EY 2.16 2.69 2.91 1.79 0.89 0.85 1.24 44.92%
DY 0.83 0.82 0.81 0.01 0.01 0.01 0.01 1818.22%
P/NAPS 3.62 3.67 2.66 3.03 3.09 3.35 3.15 9.74%

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