[PUNCAK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.92%
YoY- 614.09%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,314,214 2,172,824 2,047,670 1,862,732 1,403,420 1,364,950 1,191,100 1.65%
PBT 386,764 -90,954 -136,616 375,916 56,600 151,762 99,798 25.30%
Tax -124,886 5,078 44,262 -98,984 -36,744 -69,390 -30,218 26.65%
NP 261,878 -85,876 -92,354 276,932 19,856 82,372 69,580 24.69%
-
NP to SH 262,244 -8,824 -91,782 183,736 25,730 69,290 44,256 34.48%
-
Tax Rate 32.29% - - 26.33% 64.92% 45.72% 30.28% -
Total Cost 1,052,336 2,258,700 2,140,024 1,585,800 1,383,564 1,282,578 1,121,520 -1.05%
-
Net Worth 409,088 40,851 1,227,290 1,468,415 1,379,358 822,416 1,295,742 -17.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 409,088 40,851 1,227,290 1,468,415 1,379,358 822,416 1,295,742 -17.46%
NOSH 409,088 408,518 409,096 409,029 409,305 411,208 456,247 -1.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.93% -3.95% -4.51% 14.87% 1.41% 6.03% 5.84% -
ROE 64.10% -21.60% -7.48% 12.51% 1.87% 8.43% 3.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 321.25 531.88 500.53 455.40 342.88 331.94 261.06 3.51%
EPS 64.10 -2.16 -22.44 44.92 6.28 16.86 9.70 36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.10 3.00 3.59 3.37 2.00 2.84 -15.95%
Adjusted Per Share Value based on latest NOSH - 409,180
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 292.56 483.70 455.84 414.67 312.42 303.86 265.15 1.65%
EPS 58.38 -1.96 -20.43 40.90 5.73 15.42 9.85 34.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9107 0.0909 2.7321 3.2689 3.0706 1.8308 2.8845 -17.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.30 1.99 2.76 3.16 3.50 3.58 7.57 -
P/RPS 0.40 0.37 0.55 0.69 1.02 1.08 2.90 -28.09%
P/EPS 2.03 -92.13 -12.30 7.03 55.68 21.25 78.04 -45.53%
EY 49.31 -1.09 -8.13 14.22 1.80 4.71 1.28 83.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 19.90 0.92 0.88 1.04 1.79 2.67 -11.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 25/08/09 28/08/08 24/08/07 23/08/06 -
Price 1.30 1.22 2.84 3.30 3.10 4.04 7.23 -
P/RPS 0.40 0.23 0.57 0.72 0.90 1.22 2.77 -27.54%
P/EPS 2.03 -56.48 -12.66 7.35 49.31 23.98 74.54 -45.11%
EY 49.31 -1.77 -7.90 13.61 2.03 4.17 1.34 82.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 12.20 0.95 0.92 0.92 2.02 2.55 -10.61%

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