[PUNCAK] QoQ TTM 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- 23.6%
YoY- 49.26%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,515,048 1,490,704 1,428,123 1,248,424 1,211,220 1,162,541 1,144,944 20.59%
PBT 393,258 386,788 367,276 118,195 144,351 181,378 196,846 58.82%
Tax -14,837 -9,034 4,749 -6,721 -44,431 -54,510 -58,308 -59.94%
NP 378,421 377,754 372,025 111,474 99,920 126,868 138,538 95.76%
-
NP to SH 344,119 341,341 331,602 87,918 71,132 91,505 99,260 129.58%
-
Tax Rate 3.77% 2.34% -1.29% 5.69% 30.78% 30.05% 29.62% -
Total Cost 1,136,627 1,112,950 1,056,098 1,136,950 1,111,300 1,035,673 1,006,406 8.47%
-
Net Worth 822,904 822,056 1,515,741 896,568 909,484 926,562 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 40,419 40,419 27,574 27,574 27,574 27,574 29.13%
Div Payout % 11.75% 11.84% 12.19% 31.36% 38.77% 30.13% 27.78% -
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 1,515,741 896,568 909,484 926,562 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 24.98% 25.34% 26.05% 8.93% 8.25% 10.91% 12.10% -
ROE 41.82% 41.52% 21.88% 9.81% 7.82% 9.88% 7.74% -
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 368.22 362.68 282.66 278.49 266.35 250.94 249.13 29.84%
EPS 83.64 83.05 65.63 19.61 15.64 19.75 21.60 147.20%
DPS 9.82 9.83 8.00 6.15 6.00 6.00 6.00 39.00%
NAPS 2.00 2.00 3.00 2.00 2.00 2.00 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 337.27 331.85 317.92 277.92 269.63 258.80 254.88 20.59%
EPS 76.61 75.99 73.82 19.57 15.83 20.37 22.10 129.57%
DPS 9.00 9.00 9.00 6.14 6.14 6.14 6.14 29.12%
NAPS 1.8319 1.83 3.3742 1.9959 2.0246 2.0626 2.8544 -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 0.97 0.89 3.11 2.90 2.84 3.19 2.85 -51.34%
P/EPS 4.28 3.88 13.41 41.25 48.39 40.50 32.92 -74.43%
EY 23.36 25.79 7.46 2.42 2.07 2.47 3.04 290.86%
DY 2.74 3.05 0.91 0.76 0.79 0.75 0.84 120.42%
P/NAPS 1.79 1.61 2.93 4.05 3.79 4.00 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 1.10 0.91 1.30 2.90 2.71 2.93 2.98 -48.63%
P/EPS 4.83 3.97 5.61 41.25 46.22 37.16 34.40 -73.08%
EY 20.70 25.17 17.83 2.42 2.16 2.69 2.91 271.20%
DY 2.43 2.98 2.17 0.76 0.83 0.82 0.81 108.42%
P/NAPS 2.02 1.65 1.23 4.05 3.62 3.67 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