[PUNCAK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 165.4%
YoY- 15.18%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,887,000 1,784,221 1,644,939 1,512,158 1,415,283 1,420,002 1,409,009 21.43%
PBT 312,606 291,831 214,537 130,451 54,879 53,478 67,770 176.33%
Tax -84,850 -74,496 -63,859 -48,160 -32,739 -38,504 -28,568 106.21%
NP 227,756 217,335 150,678 82,291 22,140 14,974 39,202 222.14%
-
NP to SH 142,320 134,906 100,625 57,384 21,622 29,145 43,148 121.10%
-
Tax Rate 27.14% 25.53% 29.77% 36.92% 59.66% 72.00% 42.15% -
Total Cost 1,659,244 1,566,886 1,494,261 1,429,867 1,393,143 1,405,028 1,369,807 13.59%
-
Net Worth 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 -7.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 41,125 41,125 41,125 41,125 41,090 41,090 -
Div Payout % - 30.48% 40.87% 71.67% 190.20% 140.99% 95.23% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 -7.02%
NOSH 411,145 408,967 409,180 415,000 411,250 408,745 408,355 0.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.07% 12.18% 9.16% 5.44% 1.56% 1.05% 2.78% -
ROE 11.54% 9.19% 8.20% 4.61% 1.59% 2.16% 3.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 458.96 436.27 402.01 364.38 344.14 347.40 345.04 20.88%
EPS 34.62 32.99 24.59 13.83 5.26 7.13 10.57 120.07%
DPS 0.00 10.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 3.00 3.59 3.00 3.00 3.30 3.30 3.37 -7.44%
Adjusted Per Share Value based on latest NOSH - 415,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 420.07 397.19 366.18 336.63 315.06 316.11 313.66 21.43%
EPS 31.68 30.03 22.40 12.77 4.81 6.49 9.61 121.01%
DPS 0.00 9.15 9.15 9.15 9.15 9.15 9.15 -
NAPS 2.7458 3.2684 2.7327 2.7715 3.0211 3.0027 3.0635 -7.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.03 3.23 3.16 2.95 2.64 2.91 3.50 -
P/RPS 0.66 0.74 0.79 0.81 0.77 0.84 1.01 -24.63%
P/EPS 8.75 9.79 12.85 21.33 50.21 40.81 33.12 -58.72%
EY 11.42 10.21 7.78 4.69 1.99 2.45 3.02 142.13%
DY 0.00 3.10 3.16 3.39 3.79 3.44 2.86 -
P/NAPS 1.01 0.90 1.05 0.98 0.80 0.88 1.04 -1.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 -
Price 2.68 3.17 3.30 2.85 2.88 2.30 3.10 -
P/RPS 0.58 0.73 0.82 0.78 0.84 0.66 0.90 -25.33%
P/EPS 7.74 9.61 13.42 20.61 54.78 32.26 29.34 -58.76%
EY 12.92 10.41 7.45 4.85 1.83 3.10 3.41 142.44%
DY 0.00 3.15 3.03 3.51 3.47 4.35 3.23 -
P/NAPS 0.89 0.88 1.10 0.95 0.87 0.70 0.92 -2.17%

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