[PUNCAK] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -36.12%
YoY- -77.26%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,144,944 932,041 803,038 679,929 566,841 581,541 582,476 56.72%
PBT 196,846 122,558 85,807 66,878 77,119 156,076 183,098 4.93%
Tax -58,308 -26,071 -32,928 -27,715 -30,680 -63,158 -53,365 6.06%
NP 138,538 96,487 52,879 39,163 46,439 92,918 129,733 4.46%
-
NP to SH 99,260 58,902 29,727 29,665 46,439 92,918 129,733 -16.30%
-
Tax Rate 29.62% 21.27% 38.37% 41.44% 39.78% 40.47% 29.15% -
Total Cost 1,006,406 835,554 750,159 640,766 520,402 488,623 452,743 70.07%
-
Net Worth 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 4.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 27,574 229 229 229 229 - - -
Div Payout % 27.78% 0.39% 0.77% 0.77% 0.49% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,282,225 1,088,941 1,083,320 1,048,674 1,187,583 1,196,338 1,203,556 4.29%
NOSH 459,579 461,415 460,987 459,944 458,526 456,617 457,626 0.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.10% 10.35% 6.58% 5.76% 8.19% 15.98% 22.27% -
ROE 7.74% 5.41% 2.74% 2.83% 3.91% 7.77% 10.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 249.13 202.00 174.20 147.83 123.62 127.36 127.28 56.28%
EPS 21.60 12.77 6.45 6.45 10.13 20.35 28.35 -16.53%
DPS 6.00 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 2.79 2.36 2.35 2.28 2.59 2.62 2.63 4.00%
Adjusted Per Share Value based on latest NOSH - 459,944
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 255.99 208.39 179.54 152.02 126.73 130.02 130.23 56.72%
EPS 22.19 13.17 6.65 6.63 10.38 20.77 29.01 -16.32%
DPS 6.17 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 2.8668 2.4347 2.4221 2.3446 2.6552 2.6748 2.6909 4.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.11 7.97 7.43 6.80 9.43 6.94 7.77 -
P/RPS 2.85 3.95 4.27 4.60 7.63 5.45 6.10 -39.70%
P/EPS 32.92 62.43 115.22 105.43 93.11 34.10 27.41 12.95%
EY 3.04 1.60 0.87 0.95 1.07 2.93 3.65 -11.44%
DY 0.84 0.01 0.01 0.01 0.01 0.00 0.00 -
P/NAPS 2.55 3.38 3.16 2.98 3.64 2.65 2.95 -9.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 -
Price 7.43 7.14 7.26 7.63 8.17 8.63 6.51 -
P/RPS 2.98 3.53 4.17 5.16 6.61 6.78 5.11 -30.13%
P/EPS 34.40 55.93 112.58 118.30 80.67 42.41 22.96 30.83%
EY 2.91 1.79 0.89 0.85 1.24 2.36 4.35 -23.45%
DY 0.81 0.01 0.01 0.01 0.01 0.00 0.00 -
P/NAPS 2.66 3.03 3.09 3.35 3.15 3.29 2.48 4.76%

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