[PUNCAK] YoY 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- 33.83%
YoY- 463.02%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 427,810 539,781 518,884 487,587 354,806 342,180 317,836 5.07%
PBT 121,799 -12,304 -47,586 102,456 18,370 35,093 28,623 27.26%
Tax -40,533 -1,005 10,064 -25,357 -9,658 -14,114 -8,311 30.19%
NP 81,266 -13,309 -37,522 77,099 8,712 20,979 20,312 25.97%
-
NP to SH 81,667 3,700 -37,503 52,580 9,339 16,011 13,233 35.39%
-
Tax Rate 33.28% - - 24.75% 52.57% 40.22% 29.04% -
Total Cost 346,544 553,090 556,406 410,488 346,094 321,201 297,524 2.57%
-
Net Worth 409,160 41,111 1,227,899 1,227,541 1,376,158 822,904 1,291,467 -17.41%
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 409,160 41,111 1,227,899 1,227,541 1,376,158 822,904 1,291,467 -17.41%
NOSH 409,160 411,111 409,299 409,180 408,355 411,452 454,742 -1.74%
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 19.00% -2.47% -7.23% 15.81% 2.46% 6.13% 6.39% -
ROE 19.96% 9.00% -3.05% 4.28% 0.68% 1.95% 1.02% -
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 104.56 131.30 126.77 119.16 86.89 83.16 69.89 6.93%
EPS 19.96 0.90 -9.17 12.85 2.28 3.89 2.91 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.10 3.00 3.00 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 95.22 120.14 115.49 108.53 78.97 76.16 70.74 5.07%
EPS 18.18 0.82 -8.35 11.70 2.08 3.56 2.95 35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9107 0.0915 2.733 2.7322 3.063 1.8316 2.8745 -17.41%
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 1.24 1.52 2.18 2.65 4.03 4.30 10.83 -30.29%
P/EPS 6.51 221.11 -30.12 24.59 153.04 92.00 260.14 -45.88%
EY 15.35 0.45 -3.32 4.07 0.65 1.09 0.38 85.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 19.90 0.92 1.05 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 1.24 0.93 2.24 2.77 3.57 4.86 10.34 -29.75%
P/EPS 6.51 135.56 -31.00 25.68 135.55 103.82 248.45 -45.47%
EY 15.35 0.74 -3.23 3.89 0.74 0.96 0.40 83.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 12.20 0.95 1.10 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