[PUNCAK] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.81%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,784,221 1,644,939 1,512,158 1,415,283 1,420,002 1,409,009 1,396,383 17.73%
PBT 291,831 214,537 130,451 54,879 53,478 67,770 84,493 128.32%
Tax -74,496 -63,859 -48,160 -32,739 -38,504 -28,568 -33,024 71.91%
NP 217,335 150,678 82,291 22,140 14,974 39,202 51,469 161.02%
-
NP to SH 134,906 100,625 57,384 21,622 29,145 43,148 49,820 94.15%
-
Tax Rate 25.53% 29.77% 36.92% 59.66% 72.00% 42.15% 39.08% -
Total Cost 1,566,886 1,494,261 1,429,867 1,393,143 1,405,028 1,369,807 1,344,914 10.71%
-
Net Worth 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 1,233,962 12.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 41,125 41,125 41,125 41,125 41,090 41,090 41,090 0.05%
Div Payout % 30.48% 40.87% 71.67% 190.20% 140.99% 95.23% 82.48% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 1,233,962 12.27%
NOSH 408,967 409,180 415,000 411,250 408,745 408,355 411,320 -0.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.18% 9.16% 5.44% 1.56% 1.05% 2.78% 3.69% -
ROE 9.19% 8.20% 4.61% 1.59% 2.16% 3.14% 4.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 436.27 402.01 364.38 344.14 347.40 345.04 339.49 18.18%
EPS 32.99 24.59 13.83 5.26 7.13 10.57 12.11 94.93%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.59 3.00 3.00 3.30 3.30 3.37 3.00 12.70%
Adjusted Per Share Value based on latest NOSH - 411,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 397.19 366.18 336.63 315.06 316.11 313.66 310.85 17.73%
EPS 30.03 22.40 12.77 4.81 6.49 9.61 11.09 94.15%
DPS 9.15 9.15 9.15 9.15 9.15 9.15 9.15 0.00%
NAPS 3.2684 2.7327 2.7715 3.0211 3.0027 3.0635 2.747 12.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.23 3.16 2.95 2.64 2.91 3.50 3.50 -
P/RPS 0.74 0.79 0.81 0.77 0.84 1.01 1.03 -19.76%
P/EPS 9.79 12.85 21.33 50.21 40.81 33.12 28.90 -51.37%
EY 10.21 7.78 4.69 1.99 2.45 3.02 3.46 105.59%
DY 3.10 3.16 3.39 3.79 3.44 2.86 2.86 5.51%
P/NAPS 0.90 1.05 0.98 0.80 0.88 1.04 1.17 -16.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 22/05/08 -
Price 3.17 3.30 2.85 2.88 2.30 3.10 3.36 -
P/RPS 0.73 0.82 0.78 0.84 0.66 0.90 0.99 -18.36%
P/EPS 9.61 13.42 20.61 54.78 32.26 29.34 27.74 -50.64%
EY 10.41 7.45 4.85 1.83 3.10 3.41 3.60 102.83%
DY 3.15 3.03 3.51 3.47 4.35 3.23 2.98 3.76%
P/NAPS 0.88 1.10 0.95 0.87 0.70 0.92 1.12 -14.83%

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