[PUNCAK] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 133.83%
YoY- 614.09%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 657,107 1,086,412 1,023,835 931,366 701,710 682,475 595,550 1.65%
PBT 193,382 -45,477 -68,308 187,958 28,300 75,881 49,899 25.30%
Tax -62,443 2,539 22,131 -49,492 -18,372 -34,695 -15,109 26.65%
NP 130,939 -42,938 -46,177 138,466 9,928 41,186 34,790 24.69%
-
NP to SH 131,122 -4,412 -45,891 91,868 12,865 34,645 22,128 34.48%
-
Tax Rate 32.29% - - 26.33% 64.92% 45.72% 30.28% -
Total Cost 526,168 1,129,350 1,070,012 792,900 691,782 641,289 560,760 -1.05%
-
Net Worth 409,088 40,851 1,227,290 1,468,415 1,379,358 822,416 1,295,742 -17.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 409,088 40,851 1,227,290 1,468,415 1,379,358 822,416 1,295,742 -17.46%
NOSH 409,088 408,518 409,096 409,029 409,305 411,208 456,247 -1.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.93% -3.95% -4.51% 14.87% 1.41% 6.03% 5.84% -
ROE 32.05% -10.80% -3.74% 6.26% 0.93% 4.21% 1.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 160.63 265.94 250.27 227.70 171.44 165.97 130.53 3.51%
EPS 32.05 -1.08 -11.22 22.46 3.14 8.43 4.85 36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.10 3.00 3.59 3.37 2.00 2.84 -15.95%
Adjusted Per Share Value based on latest NOSH - 409,180
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 146.28 241.85 227.92 207.33 156.21 151.93 132.58 1.65%
EPS 29.19 -0.98 -10.22 20.45 2.86 7.71 4.93 34.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9107 0.0909 2.7321 3.2689 3.0706 1.8308 2.8845 -17.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.30 1.99 2.76 3.16 3.50 3.58 7.57 -
P/RPS 0.81 0.75 1.10 1.39 2.04 2.16 5.80 -27.94%
P/EPS 4.06 -184.26 -24.60 14.07 111.35 42.49 156.08 -45.53%
EY 24.66 -0.54 -4.06 7.11 0.90 2.35 0.64 83.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 19.90 0.92 0.88 1.04 1.79 2.67 -11.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 25/08/09 28/08/08 24/08/07 23/08/06 -
Price 1.30 1.22 2.84 3.30 3.10 4.04 7.23 -
P/RPS 0.81 0.46 1.13 1.45 1.81 2.43 5.54 -27.39%
P/EPS 4.06 -112.96 -25.32 14.69 98.63 47.95 149.07 -45.11%
EY 24.66 -0.89 -3.95 6.81 1.01 2.09 0.67 82.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 12.20 0.95 0.92 0.92 2.02 2.55 -10.61%

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