[PUNCAK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 148.77%
YoY- -55.97%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 931,366 701,710 682,475 595,550 529,274 293,077 288,861 21.52%
PBT 187,958 28,300 75,881 49,899 102,394 93,706 94,020 12.22%
Tax -49,492 -18,372 -34,695 -15,109 -28,986 -26,738 -27,198 10.48%
NP 138,466 9,928 41,186 34,790 73,408 66,968 66,822 12.89%
-
NP to SH 91,868 12,865 34,645 22,128 50,256 66,968 66,822 5.44%
-
Tax Rate 26.33% 64.92% 45.72% 30.28% 28.31% 28.53% 28.93% -
Total Cost 792,900 691,782 641,289 560,760 455,866 226,109 222,039 23.60%
-
Net Worth 1,468,415 1,379,358 822,416 1,295,742 1,082,507 1,197,320 1,032,424 6.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,468,415 1,379,358 822,416 1,295,742 1,082,507 1,197,320 1,032,424 6.04%
NOSH 409,029 409,305 411,208 456,247 460,641 455,254 439,329 -1.18%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.87% 1.41% 6.03% 5.84% 13.87% 22.85% 23.13% -
ROE 6.26% 0.93% 4.21% 1.71% 4.64% 5.59% 6.47% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 227.70 171.44 165.97 130.53 114.90 64.38 65.75 22.97%
EPS 22.46 3.14 8.43 4.85 10.91 14.71 15.21 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.37 2.00 2.84 2.35 2.63 2.35 7.31%
Adjusted Per Share Value based on latest NOSH - 454,742
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 208.23 156.89 152.59 133.15 118.33 65.53 64.58 21.52%
EPS 20.54 2.88 7.75 4.95 11.24 14.97 14.94 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2831 3.084 1.8388 2.897 2.4203 2.677 2.3083 6.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.16 3.50 3.58 7.57 7.43 7.77 8.00 -
P/RPS 1.39 2.04 2.16 5.80 6.47 12.07 12.17 -30.32%
P/EPS 14.07 111.35 42.49 156.08 68.10 52.82 52.60 -19.71%
EY 7.11 0.90 2.35 0.64 1.47 1.89 1.90 24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 1.79 2.67 3.16 2.95 3.40 -20.15%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 24/08/07 23/08/06 18/08/05 19/08/04 21/08/03 -
Price 3.30 3.10 4.04 7.23 7.26 6.51 8.57 -
P/RPS 1.45 1.81 2.43 5.54 6.32 10.11 13.03 -30.62%
P/EPS 14.69 98.63 47.95 149.07 66.54 44.26 56.34 -20.05%
EY 6.81 1.01 2.09 0.67 1.50 2.26 1.77 25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 2.02 2.55 3.09 2.48 3.65 -20.50%

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