[PUNCAK] YoY Annualized Quarter 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- 626.82%
YoY- 1014.24%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 917,188 2,186,524 2,019,804 1,775,116 1,387,616 1,361,180 1,110,856 -3.13%
PBT 286,332 -132,692 -82,888 342,008 39,720 163,152 85,104 22.38%
Tax -87,640 14,176 48,268 -96,540 -34,856 -82,324 -27,192 21.51%
NP 198,692 -118,516 -34,620 245,468 4,864 80,828 57,912 22.78%
-
NP to SH 197,820 -32,448 -33,552 157,152 14,104 74,536 35,580 33.06%
-
Tax Rate 30.61% - - 28.23% 87.75% 50.46% 31.95% -
Total Cost 718,496 2,305,040 2,054,424 1,529,648 1,382,752 1,280,352 1,052,944 -6.16%
-
Net Worth 0 36,872 1,226,798 1,245,000 1,233,962 822,056 1,301,820 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 0 36,872 1,226,798 1,245,000 1,233,962 822,056 1,301,820 -
NOSH 409,007 409,696 408,932 415,000 411,320 411,028 463,281 -2.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.66% -5.42% -1.71% 13.83% 0.35% 5.94% 5.21% -
ROE 0.00% -88.00% -2.73% 12.62% 1.14% 9.07% 2.73% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 224.25 533.69 493.92 427.74 337.36 331.16 239.78 -1.10%
EPS 48.36 -7.92 -8.36 38.40 3.44 18.12 7.68 35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 3.00 3.00 3.00 2.00 2.81 -
Adjusted Per Share Value based on latest NOSH - 415,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 205.06 488.86 451.59 396.88 310.24 304.33 248.36 -3.13%
EPS 44.23 -7.25 -7.50 35.14 3.15 16.66 7.95 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0824 2.7429 2.7836 2.7589 1.838 2.9106 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.40 2.29 2.66 2.95 3.50 3.22 8.00 -
P/RPS 0.62 0.43 0.54 0.69 1.04 0.97 3.34 -24.45%
P/EPS 2.89 -28.91 -32.42 7.79 102.07 17.76 104.17 -44.94%
EY 34.55 -3.46 -3.08 12.84 0.98 5.63 0.96 81.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 25.44 0.89 0.98 1.17 1.61 2.85 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 24/05/07 26/05/06 -
Price 1.31 2.23 2.38 2.85 3.36 3.30 7.34 -
P/RPS 0.58 0.42 0.48 0.67 1.00 1.00 3.06 -24.18%
P/EPS 2.71 -28.16 -29.01 7.53 97.99 18.20 95.57 -44.74%
EY 36.92 -3.55 -3.45 13.29 1.02 5.50 1.05 80.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 24.78 0.79 0.95 1.12 1.65 2.61 -

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