[PUNCAK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.76%
YoY- 272.77%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,409,009 1,396,383 1,389,774 1,548,329 1,515,048 1,490,704 1,428,123 -0.89%
PBT 67,770 84,493 115,351 398,237 393,258 386,788 367,276 -67.62%
Tax -28,568 -33,024 -44,891 -41,987 -14,837 -9,034 4,749 -
NP 39,202 51,469 70,460 356,250 378,421 377,754 372,025 -77.72%
-
NP to SH 43,148 49,820 64,928 327,730 344,119 341,341 331,602 -74.35%
-
Tax Rate 42.15% 39.08% 38.92% 10.54% 3.77% 2.34% -1.29% -
Total Cost 1,369,807 1,344,914 1,319,314 1,192,079 1,136,627 1,112,950 1,056,098 18.95%
-
Net Worth 1,376,158 1,233,962 1,232,715 1,234,051 822,904 822,056 1,515,741 -6.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 41,090 41,090 41,090 40,419 40,419 40,419 40,419 1.10%
Div Payout % 95.23% 82.48% 63.29% 12.33% 11.75% 11.84% 12.19% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,376,158 1,233,962 1,232,715 1,234,051 822,904 822,056 1,515,741 -6.24%
NOSH 408,355 411,320 410,905 411,350 411,452 411,028 505,247 -13.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.78% 3.69% 5.07% 23.01% 24.98% 25.34% 26.05% -
ROE 3.14% 4.04% 5.27% 26.56% 41.82% 41.52% 21.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 345.04 339.49 338.22 376.40 368.22 362.68 282.66 14.23%
EPS 10.57 12.11 15.80 79.67 83.64 83.05 65.63 -70.43%
DPS 10.00 10.00 10.00 9.83 9.82 9.83 8.00 16.05%
NAPS 3.37 3.00 3.00 3.00 2.00 2.00 3.00 8.06%
Adjusted Per Share Value based on latest NOSH - 411,350
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 313.66 310.85 309.38 344.68 337.27 331.85 317.92 -0.89%
EPS 9.61 11.09 14.45 72.96 76.61 75.99 73.82 -74.34%
DPS 9.15 9.15 9.15 9.00 9.00 9.00 9.00 1.10%
NAPS 3.0635 2.747 2.7442 2.7472 1.8319 1.83 3.3742 -6.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.50 3.50 5.00 4.36 3.58 3.22 8.80 -
P/RPS 1.01 1.03 1.48 1.16 0.97 0.89 3.11 -52.78%
P/EPS 33.12 28.90 31.64 5.47 4.28 3.88 13.41 82.81%
EY 3.02 3.46 3.16 18.27 23.36 25.79 7.46 -45.30%
DY 2.86 2.86 2.00 2.25 2.74 3.05 0.91 114.71%
P/NAPS 1.04 1.17 1.67 1.45 1.79 1.61 2.93 -49.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 22/11/07 24/08/07 24/05/07 27/02/07 -
Price 3.10 3.36 4.64 4.70 4.04 3.30 3.68 -
P/RPS 0.90 0.99 1.37 1.25 1.10 0.91 1.30 -21.75%
P/EPS 29.34 27.74 29.36 5.90 4.83 3.97 5.61 201.60%
EY 3.41 3.60 3.41 16.95 20.70 25.17 17.83 -66.83%
DY 3.23 2.98 2.16 2.09 2.43 2.98 2.17 30.39%
P/NAPS 0.92 1.12 1.55 1.57 2.02 1.65 1.23 -17.61%

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