[PUNCAK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[PUNCAK] PUNCAK NIAGA HOLDINGS BHD

Announcement Date

18-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 201.84%

YoY- -24.96%

Quarter Report

conso-Jun-2005-announcement.xls

Latest QR

Upcoming QR

PUNCAK's Result

PUNCAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	701,710	682,475	595,550	529,274	293,077	288,861	286,312	16.09%
YoY %	2.82%	14.60%	12.52%	80.59%	1.46%	0.89%	-	-
Horiz. %	245.09%	238.37%	208.01%	184.86%	102.36%	100.89%	100.00%	-
PBT	28,300	75,881	49,899	102,394	93,706	94,020	91,649	-17.77%
YoY %	-62.70%	52.07%	-51.27%	9.27%	-0.33%	2.59%	-	-
Horiz. %	30.88%	82.80%	54.45%	111.72%	102.24%	102.59%	100.00%	-
Tax	-18,372	-34,695	-15,109	-28,986	-26,738	-27,198	-380	90.75%
YoY %	47.05%	-129.63%	47.87%	-8.41%	1.69%	-7,057.37%	-	-
Horiz. %	4,834.74%	9,130.26%	3,976.05%	7,627.89%	7,036.32%	7,157.37%	100.00%	-
NP	9,928	41,186	34,790	73,408	66,968	66,822	91,269	-30.88%
YoY %	-75.89%	18.38%	-52.61%	9.62%	0.22%	-26.79%	-	-
Horiz. %	10.88%	45.13%	38.12%	80.43%	73.37%	73.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,865	34,645	22,128	50,256	66,968	66,822	91,269	-27.83%
YoY %	-62.87%	56.57%	-55.97%	-24.96%	0.22%	-26.79%	-	-
Horiz. %	14.10%	37.96%	24.24%	55.06%	73.37%	73.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.92%	45.72%	30.28%	28.31%	28.53%	28.93%	0.41%	-
YoY %	41.99%	50.99%	6.96%	-0.77%	-1.38%	6,956.10%	-	-
Horiz. %	15,834.15%	11,151.22%	7,385.37%	6,904.88%	6,958.54%	7,056.10%	100.00%	-
Total Cost	691,782	641,289	560,760	455,866	226,109	222,039	195,043	23.46%
YoY %	7.87%	14.36%	23.01%	101.61%	1.83%	13.84%	-	-
Horiz. %	354.68%	328.79%	287.51%	233.73%	115.93%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,379,358	822,416	1,295,742	1,082,507	1,197,320	1,032,424	1,074,010	4.25%
YoY %	67.72%	-36.53%	19.70%	-9.59%	15.97%	-3.87%	-	-
Horiz. %	128.43%	76.57%	120.65%	100.79%	111.48%	96.13%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,379,358	822,416	1,295,742	1,082,507	1,197,320	1,032,424	1,074,010	4.25%
YoY %	67.72%	-36.53%	19.70%	-9.59%	15.97%	-3.87%	-	-
Horiz. %	128.43%	76.57%	120.65%	100.79%	111.48%	96.13%	100.00%	-
NOSH	409,305	411,208	456,247	460,641	455,254	439,329	438,371	-1.13%
YoY %	-0.46%	-9.87%	-0.95%	1.18%	3.62%	0.22%	-	-
Horiz. %	93.37%	93.80%	104.08%	105.08%	103.85%	100.22%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	1.41%	6.03%	5.84%	13.87%	22.85%	23.13%	31.88%	-
YoY %	-76.62%	3.25%	-57.89%	-39.30%	-1.21%	-27.45%	-	-
Horiz. %	4.42%	18.91%	18.32%	43.51%	71.68%	72.55%	100.00%	-
ROE	0.93%	4.21%	1.71%	4.64%	5.59%	6.47%	8.50%	-
YoY %	-77.91%	146.20%	-63.15%	-16.99%	-13.60%	-23.88%	-	-
Horiz. %	10.94%	49.53%	20.12%	54.59%	65.76%	76.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	171.44	165.97	130.53	114.90	64.38	65.75	65.31	17.43%
YoY %	3.30%	27.15%	13.60%	78.47%	-2.08%	0.67%	-	-
Horiz. %	262.50%	254.13%	199.86%	175.93%	98.58%	100.67%	100.00%	-
EPS	3.14	8.43	4.85	10.91	14.71	15.21	20.82	-27.02%
YoY %	-62.75%	73.81%	-55.55%	-25.83%	-3.29%	-26.95%	-	-
Horiz. %	15.08%	40.49%	23.29%	52.40%	70.65%	73.05%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.37	2.00	2.84	2.35	2.63	2.35	2.45	5.45%
YoY %	68.50%	-29.58%	20.85%	-10.65%	11.91%	-4.08%	-	-
Horiz. %	137.55%	81.63%	115.92%	95.92%	107.35%	95.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 460,987
RPS	156.21	151.93	132.58	117.82	65.24	64.30	63.74	16.09%
YoY %	2.82%	14.59%	12.53%	80.59%	1.46%	0.88%	-	-
Horiz. %	245.07%	238.36%	208.00%	184.84%	102.35%	100.88%	100.00%	-
EPS	2.86	7.71	4.93	11.19	14.91	14.88	20.32	-27.85%
YoY %	-62.91%	56.39%	-55.94%	-24.95%	0.20%	-26.77%	-	-
Horiz. %	14.07%	37.94%	24.26%	55.07%	73.38%	73.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.0706	1.8308	2.8845	2.4098	2.6654	2.2983	2.3909	4.25%
YoY %	67.72%	-36.53%	19.70%	-9.59%	15.97%	-3.87%	-	-
Horiz. %	128.43%	76.57%	120.64%	100.79%	111.48%	96.13%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.50	3.58	7.57	7.43	7.77	8.00	7.63	-
P/RPS	2.04	2.16	5.80	6.47	12.07	12.17	11.68	-25.21%
YoY %	-5.56%	-62.76%	-10.36%	-46.40%	-0.82%	4.20%	-	-
Horiz. %	17.47%	18.49%	49.66%	55.39%	103.34%	104.20%	100.00%	-
P/EPS	111.35	42.49	156.08	68.10	52.82	52.60	36.65	20.32%
YoY %	162.06%	-72.78%	129.19%	28.93%	0.42%	43.52%	-	-
Horiz. %	303.82%	115.93%	425.87%	185.81%	144.12%	143.52%	100.00%	-
EY	0.90	2.35	0.64	1.47	1.89	1.90	2.73	-16.87%
YoY %	-61.70%	267.19%	-56.46%	-22.22%	-0.53%	-30.40%	-	-
Horiz. %	32.97%	86.08%	23.44%	53.85%	69.23%	69.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.04	1.79	2.67	3.16	2.95	3.40	3.11	-16.67%
YoY %	-41.90%	-32.96%	-15.51%	7.12%	-13.24%	9.32%	-	-
Horiz. %	33.44%	57.56%	85.85%	101.61%	94.86%	109.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	24/08/07	23/08/06	18/08/05	19/08/04	21/08/03	21/08/02	-
Price	3.10	4.04	7.23	7.26	6.51	8.57	7.89	-
P/RPS	1.81	2.43	5.54	6.32	10.11	13.03	12.08	-27.10%
YoY %	-25.51%	-56.14%	-12.34%	-37.49%	-22.41%	7.86%	-	-
Horiz. %	14.98%	20.12%	45.86%	52.32%	83.69%	107.86%	100.00%	-
P/EPS	98.63	47.95	149.07	66.54	44.26	56.34	37.90	17.26%
YoY %	105.69%	-67.83%	124.03%	50.34%	-21.44%	48.65%	-	-
Horiz. %	260.24%	126.52%	393.32%	175.57%	116.78%	148.65%	100.00%	-
EY	1.01	2.09	0.67	1.50	2.26	1.77	2.64	-14.78%
YoY %	-51.67%	211.94%	-55.33%	-33.63%	27.68%	-32.95%	-	-
Horiz. %	38.26%	79.17%	25.38%	56.82%	85.61%	67.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	2.02	2.55	3.09	2.48	3.65	3.22	-18.82%
YoY %	-54.46%	-20.78%	-17.48%	24.60%	-32.05%	13.35%	-	-
Horiz. %	28.57%	62.73%	79.19%	95.96%	77.02%	113.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos