[PUNCAK] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.46%
YoY- 113.74%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,415,283 1,389,774 1,428,123 1,144,944 566,841 578,260 565,105 16.51%
PBT 54,879 115,351 367,276 196,846 77,119 183,412 180,113 -17.95%
Tax -32,739 -44,891 4,749 -58,308 -30,680 -53,825 -53,017 -7.71%
NP 22,140 70,460 372,025 138,538 46,439 129,587 127,096 -25.24%
-
NP to SH 21,622 64,928 331,602 99,260 46,439 129,587 127,096 -25.54%
-
Tax Rate 59.66% 38.92% -1.29% 29.62% 39.78% 29.35% 29.44% -
Total Cost 1,393,143 1,319,314 1,056,098 1,006,406 520,402 448,673 438,009 21.24%
-
Net Worth 1,373,972 1,372,929 1,544,618 1,284,474 1,192,970 1,102,765 960,335 6.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 40,892 41,105 37,332 27,623 - - - -
Div Payout % 189.12% 63.31% 11.26% 27.83% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,373,972 1,372,929 1,544,618 1,284,474 1,192,970 1,102,765 960,335 6.14%
NOSH 408,920 411,056 466,652 460,384 457,076 442,877 438,509 -1.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.56% 5.07% 26.05% 12.10% 8.19% 22.41% 22.49% -
ROE 1.57% 4.73% 21.47% 7.73% 3.89% 11.75% 13.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 346.10 338.10 306.04 248.69 124.01 130.57 128.87 17.88%
EPS 5.29 15.79 101.51 21.56 10.16 29.26 28.98 -24.66%
DPS 10.00 10.00 8.00 6.00 0.00 0.00 0.00 -
NAPS 3.36 3.34 3.31 2.79 2.61 2.49 2.19 7.38%
Adjusted Per Share Value based on latest NOSH - 459,579
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 315.06 309.38 317.92 254.88 126.19 128.73 125.80 16.51%
EPS 4.81 14.45 73.82 22.10 10.34 28.85 28.29 -25.54%
DPS 9.10 9.15 8.31 6.15 0.00 0.00 0.00 -
NAPS 3.0586 3.0563 3.4385 2.8594 2.6557 2.4549 2.1378 6.14%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.64 5.00 8.80 7.11 9.43 9.89 7.03 -
P/RPS 0.76 1.48 2.88 2.86 7.60 7.57 5.46 -27.98%
P/EPS 49.93 31.65 12.38 32.98 92.81 33.80 24.26 12.77%
EY 2.00 3.16 8.07 3.03 1.08 2.96 4.12 -11.33%
DY 3.79 2.00 0.91 0.84 0.00 0.00 0.00 -
P/NAPS 0.79 1.50 2.66 2.55 3.61 3.97 3.21 -20.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 26/02/04 26/02/03 -
Price 2.88 4.64 3.68 7.43 8.17 10.63 6.60 -
P/RPS 0.83 1.37 1.20 2.99 6.59 8.14 5.12 -26.13%
P/EPS 54.47 29.38 5.18 34.46 80.41 36.33 22.77 15.63%
EY 1.84 3.40 19.31 2.90 1.24 2.75 4.39 -13.48%
DY 3.47 2.16 2.17 0.81 0.00 0.00 0.00 -
P/NAPS 0.86 1.39 1.11 2.66 3.13 4.27 3.01 -18.82%

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