[PUNCAK] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.07%
YoY- 362.88%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,979,469 1,948,172 1,887,000 1,784,221 1,644,939 1,512,158 1,415,283 25.14%
PBT 56,340 206,382 312,606 291,831 214,537 130,451 54,879 1.77%
Tax -13,227 -48,648 -84,850 -74,496 -63,859 -48,160 -32,739 -45.43%
NP 43,113 157,734 227,756 217,335 150,678 82,291 22,140 56.12%
-
NP to SH 4,561 94,644 142,320 134,906 100,625 57,384 21,622 -64.66%
-
Tax Rate 23.48% 23.57% 27.14% 25.53% 29.77% 36.92% 59.66% -
Total Cost 1,936,356 1,790,438 1,659,244 1,566,886 1,494,261 1,429,867 1,393,143 24.62%
-
Net Worth 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 -6.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 41,125 41,125 41,125 41,125 -
Div Payout % - - - 30.48% 40.87% 71.67% 190.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 -6.47%
NOSH 409,299 408,932 411,145 408,967 409,180 415,000 411,250 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.18% 8.10% 12.07% 12.18% 9.16% 5.44% 1.56% -
ROE 0.37% 7.71% 11.54% 9.19% 8.20% 4.61% 1.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 483.62 476.40 458.96 436.27 402.01 364.38 344.14 25.54%
EPS 1.11 23.14 34.62 32.99 24.59 13.83 5.26 -64.65%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 3.00 3.00 3.00 3.59 3.00 3.00 3.30 -6.17%
Adjusted Per Share Value based on latest NOSH - 408,967
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 442.57 435.57 421.89 398.92 367.78 338.09 316.43 25.14%
EPS 1.02 21.16 31.82 30.16 22.50 12.83 4.83 -64.63%
DPS 0.00 0.00 0.00 9.19 9.19 9.19 9.19 -
NAPS 2.7453 2.7429 2.7577 3.2826 2.7445 2.7836 3.0343 -6.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.76 2.66 3.03 3.23 3.16 2.95 2.64 -
P/RPS 0.57 0.56 0.66 0.74 0.79 0.81 0.77 -18.21%
P/EPS 247.68 11.49 8.75 9.79 12.85 21.33 50.21 190.62%
EY 0.40 8.70 11.42 10.21 7.78 4.69 1.99 -65.78%
DY 0.00 0.00 0.00 3.10 3.16 3.39 3.79 -
P/NAPS 0.92 0.89 1.01 0.90 1.05 0.98 0.80 9.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 -
Price 2.84 2.38 2.68 3.17 3.30 2.85 2.88 -
P/RPS 0.59 0.50 0.58 0.73 0.82 0.78 0.84 -21.03%
P/EPS 254.86 10.28 7.74 9.61 13.42 20.61 54.78 179.47%
EY 0.39 9.72 12.92 10.41 7.45 4.85 1.83 -64.42%
DY 0.00 0.00 0.00 3.15 3.03 3.51 3.47 -
P/NAPS 0.95 0.79 0.89 0.88 1.10 0.95 0.87 6.05%

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