[PUNCAK] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.81%
YoY- 208.46%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,428,123 1,248,424 1,211,220 1,162,541 1,144,944 932,041 803,038 46.63%
PBT 367,276 118,195 144,351 181,378 196,846 122,558 85,807 162.92%
Tax 4,749 -6,721 -44,431 -54,510 -58,308 -26,071 -32,928 -
NP 372,025 111,474 99,920 126,868 138,538 96,487 52,879 265.86%
-
NP to SH 331,602 87,918 71,132 91,505 99,260 58,902 29,727 397.05%
-
Tax Rate -1.29% 5.69% 30.78% 30.05% 29.62% 21.27% 38.37% -
Total Cost 1,056,098 1,136,950 1,111,300 1,035,673 1,006,406 835,554 750,159 25.53%
-
Net Worth 1,515,741 896,568 909,484 926,562 1,282,225 1,088,941 1,083,320 25.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 40,419 27,574 27,574 27,574 27,574 229 229 3017.02%
Div Payout % 12.19% 31.36% 38.77% 30.13% 27.78% 0.39% 0.77% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,515,741 896,568 909,484 926,562 1,282,225 1,088,941 1,083,320 25.02%
NOSH 505,247 448,284 454,742 463,281 459,579 461,415 460,987 6.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.05% 8.93% 8.25% 10.91% 12.10% 10.35% 6.58% -
ROE 21.88% 9.81% 7.82% 9.88% 7.74% 5.41% 2.74% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 282.66 278.49 266.35 250.94 249.13 202.00 174.20 37.96%
EPS 65.63 19.61 15.64 19.75 21.60 12.77 6.45 367.58%
DPS 8.00 6.15 6.00 6.00 6.00 0.05 0.05 2820.10%
NAPS 3.00 2.00 2.00 2.00 2.79 2.36 2.35 17.62%
Adjusted Per Share Value based on latest NOSH - 463,281
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 317.92 277.92 269.63 258.80 254.88 207.48 178.77 46.63%
EPS 73.82 19.57 15.83 20.37 22.10 13.11 6.62 396.93%
DPS 9.00 6.14 6.14 6.14 6.14 0.05 0.05 3057.96%
NAPS 3.3742 1.9959 2.0246 2.0626 2.8544 2.4241 2.4116 25.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.80 8.09 7.57 8.00 7.11 7.97 7.43 -
P/RPS 3.11 2.90 2.84 3.19 2.85 3.95 4.27 -19.00%
P/EPS 13.41 41.25 48.39 40.50 32.92 62.43 115.22 -76.06%
EY 7.46 2.42 2.07 2.47 3.04 1.60 0.87 317.29%
DY 0.91 0.76 0.79 0.75 0.84 0.01 0.01 1906.59%
P/NAPS 2.93 4.05 3.79 4.00 2.55 3.38 3.16 -4.90%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 -
Price 3.68 8.09 7.23 7.34 7.43 7.14 7.26 -
P/RPS 1.30 2.90 2.71 2.93 2.98 3.53 4.17 -53.92%
P/EPS 5.61 41.25 46.22 37.16 34.40 55.93 112.58 -86.38%
EY 17.83 2.42 2.16 2.69 2.91 1.79 0.89 633.61%
DY 2.17 0.76 0.83 0.82 0.81 0.01 0.01 3475.88%
P/NAPS 1.23 4.05 3.62 3.67 2.66 3.03 3.09 -45.79%

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