[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 24.38%
YoY- -55.97%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,862,732 1,403,420 1,364,950 1,191,100 1,058,548 586,154 577,722 21.52%
PBT 375,916 56,600 151,762 99,798 204,788 187,412 188,040 12.22%
Tax -98,984 -36,744 -69,390 -30,218 -57,972 -53,476 -54,396 10.48%
NP 276,932 19,856 82,372 69,580 146,816 133,936 133,644 12.89%
-
NP to SH 183,736 25,730 69,290 44,256 100,512 133,936 133,644 5.44%
-
Tax Rate 26.33% 64.92% 45.72% 30.28% 28.31% 28.53% 28.93% -
Total Cost 1,585,800 1,383,564 1,282,578 1,121,520 911,732 452,218 444,078 23.60%
-
Net Worth 1,468,415 1,379,358 822,416 1,295,742 1,082,507 1,197,320 1,032,424 6.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,468,415 1,379,358 822,416 1,295,742 1,082,507 1,197,320 1,032,424 6.04%
NOSH 409,029 409,305 411,208 456,247 460,641 455,254 439,329 -1.18%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.87% 1.41% 6.03% 5.84% 13.87% 22.85% 23.13% -
ROE 12.51% 1.87% 8.43% 3.42% 9.29% 11.19% 12.94% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 455.40 342.88 331.94 261.06 229.80 128.75 131.50 22.97%
EPS 44.92 6.28 16.86 9.70 21.82 29.42 30.42 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.37 2.00 2.84 2.35 2.63 2.35 7.31%
Adjusted Per Share Value based on latest NOSH - 454,742
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 416.47 313.78 305.18 266.31 236.67 131.05 129.17 21.52%
EPS 41.08 5.75 15.49 9.89 22.47 29.95 29.88 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2831 3.084 1.8388 2.897 2.4203 2.677 2.3083 6.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.16 3.50 3.58 7.57 7.43 7.77 8.00 -
P/RPS 0.69 1.02 1.08 2.90 3.23 6.03 6.08 -30.39%
P/EPS 7.03 55.68 21.25 78.04 34.05 26.41 26.30 -19.72%
EY 14.22 1.80 4.71 1.28 2.94 3.79 3.80 24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 1.79 2.67 3.16 2.95 3.40 -20.15%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 24/08/07 23/08/06 18/08/05 19/08/04 21/08/03 -
Price 3.30 3.10 4.04 7.23 7.26 6.51 8.57 -
P/RPS 0.72 0.90 1.22 2.77 3.16 5.06 6.52 -30.71%
P/EPS 7.35 49.31 23.98 74.54 33.27 22.13 28.17 -20.04%
EY 13.61 2.03 4.17 1.34 3.01 4.52 3.55 25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 2.02 2.55 3.09 2.48 3.65 -20.50%

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