[PUNCAK] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 95.78%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,900,721 1,408,804 1,368,500 1,208,225 1,070,252 583,318 578,944 21.89%
PBT 381,620 65,684 148,181 106,900 211,768 151,182 187,630 12.54%
Tax -100,578 -44,902 -53,418 8,896 -59,886 -66,032 -53,588 11.05%
NP 281,041 20,781 94,762 115,796 151,881 85,150 134,042 13.11%
-
NP to SH 184,817 33,772 81,482 86,645 101,768 85,150 134,042 5.49%
-
Tax Rate 26.36% 68.36% 36.05% -8.32% 28.28% 43.68% 28.56% -
Total Cost 1,619,680 1,388,022 1,273,737 1,092,429 918,370 498,168 444,901 24.00%
-
Net Worth 1,468,773 1,349,824 1,233,219 1,316,016 1,087,737 1,196,004 1,066,115 5.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,468,773 1,349,824 1,233,219 1,316,016 1,087,737 1,196,004 1,066,115 5.48%
NOSH 409,129 409,037 411,073 453,798 460,905 456,490 440,543 -1.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.79% 1.48% 6.92% 9.58% 14.19% 14.60% 23.15% -
ROE 12.58% 2.50% 6.61% 6.58% 9.36% 7.12% 12.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 464.58 344.42 332.91 266.25 232.21 127.78 131.42 23.40%
EPS 45.17 8.25 19.81 19.09 22.08 18.65 30.43 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.30 3.00 2.90 2.36 2.62 2.42 6.78%
Adjusted Per Share Value based on latest NOSH - 448,284
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 423.13 313.62 304.65 268.97 238.25 129.85 128.88 21.89%
EPS 41.14 7.52 18.14 19.29 22.65 18.96 29.84 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2697 3.0049 2.7453 2.9296 2.4214 2.6625 2.3733 5.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.23 2.91 4.36 8.09 7.97 6.94 10.29 -
P/RPS 0.70 0.84 1.31 3.04 3.43 5.43 7.83 -33.10%
P/EPS 7.15 35.25 22.00 42.37 36.10 37.21 33.82 -22.79%
EY 13.99 2.84 4.55 2.36 2.77 2.69 2.96 29.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.45 2.79 3.38 2.65 4.25 -22.77%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 20/11/08 22/11/07 22/11/06 23/11/05 23/11/04 19/11/03 -
Price 3.17 2.30 4.70 8.09 7.14 8.63 9.49 -
P/RPS 0.68 0.67 1.41 3.04 3.07 6.75 7.22 -32.52%
P/EPS 7.02 27.86 23.71 42.37 32.34 46.27 31.19 -21.98%
EY 14.25 3.59 4.22 2.36 3.09 2.16 3.21 28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 1.57 2.79 3.03 3.29 3.92 -22.02%

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