[PUNCAK] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -32.45%
YoY- -91.11%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,644,939 1,512,158 1,415,283 1,420,002 1,409,009 1,396,383 1,389,774 11.90%
PBT 214,537 130,451 54,879 53,478 67,770 84,493 115,351 51.29%
Tax -63,859 -48,160 -32,739 -38,504 -28,568 -33,024 -44,891 26.51%
NP 150,678 82,291 22,140 14,974 39,202 51,469 70,460 66.06%
-
NP to SH 100,625 57,384 21,622 29,145 43,148 49,820 64,928 33.95%
-
Tax Rate 29.77% 36.92% 59.66% 72.00% 42.15% 39.08% 38.92% -
Total Cost 1,494,261 1,429,867 1,393,143 1,405,028 1,369,807 1,344,914 1,319,314 8.66%
-
Net Worth 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 1,233,962 1,232,715 -0.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 41,125 41,125 41,125 41,090 41,090 41,090 41,090 0.05%
Div Payout % 40.87% 71.67% 190.20% 140.99% 95.23% 82.48% 63.29% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 1,233,962 1,232,715 -0.28%
NOSH 409,180 415,000 411,250 408,745 408,355 411,320 410,905 -0.28%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.16% 5.44% 1.56% 1.05% 2.78% 3.69% 5.07% -
ROE 8.20% 4.61% 1.59% 2.16% 3.14% 4.04% 5.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 402.01 364.38 344.14 347.40 345.04 339.49 338.22 12.22%
EPS 24.59 13.83 5.26 7.13 10.57 12.11 15.80 34.33%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.00 3.00 3.30 3.30 3.37 3.00 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 408,745
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 366.18 336.63 315.06 316.11 313.66 310.85 309.38 11.90%
EPS 22.40 12.77 4.81 6.49 9.61 11.09 14.45 33.97%
DPS 9.15 9.15 9.15 9.15 9.15 9.15 9.15 0.00%
NAPS 2.7327 2.7715 3.0211 3.0027 3.0635 2.747 2.7442 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.16 2.95 2.64 2.91 3.50 3.50 5.00 -
P/RPS 0.79 0.81 0.77 0.84 1.01 1.03 1.48 -34.22%
P/EPS 12.85 21.33 50.21 40.81 33.12 28.90 31.64 -45.18%
EY 7.78 4.69 1.99 2.45 3.02 3.46 3.16 82.43%
DY 3.16 3.39 3.79 3.44 2.86 2.86 2.00 35.69%
P/NAPS 1.05 0.98 0.80 0.88 1.04 1.17 1.67 -26.62%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 22/05/08 27/02/08 -
Price 3.30 2.85 2.88 2.30 3.10 3.36 4.64 -
P/RPS 0.82 0.78 0.84 0.66 0.90 0.99 1.37 -28.99%
P/EPS 13.42 20.61 54.78 32.26 29.34 27.74 29.36 -40.69%
EY 7.45 4.85 1.83 3.10 3.41 3.60 3.41 68.45%
DY 3.03 3.51 3.47 4.35 3.23 2.98 2.16 25.33%
P/NAPS 1.10 0.95 0.87 0.70 0.92 1.12 1.55 -20.45%

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