[PUNCAK] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 223.86%
YoY- 64.39%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 494,175 354,893 343,900 310,619 273,415 144,412 145,347 22.60%
PBT 98,257 20,963 35,255 30,276 56,432 19,681 46,703 13.18%
Tax -25,942 -15,305 -5,369 21,781 -15,929 -22,786 -12,993 12.20%
NP 72,315 5,658 29,886 52,057 40,503 -3,105 33,710 13.55%
-
NP to SH 46,745 12,464 26,467 42,856 26,070 -3,105 33,710 5.59%
-
Tax Rate 26.40% 73.01% 15.23% -71.94% 28.23% 115.78% 27.82% -
Total Cost 421,860 349,235 314,014 258,562 232,912 147,517 111,637 24.77%
-
Net Worth 1,468,193 1,348,861 1,234,051 1,300,025 1,088,941 1,196,338 1,071,986 5.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,468,193 1,348,861 1,234,051 1,300,025 1,088,941 1,196,338 1,071,986 5.37%
NOSH 408,967 408,745 411,350 448,284 461,415 456,617 442,969 -1.32%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.63% 1.59% 8.69% 16.76% 14.81% -2.15% 23.19% -
ROE 3.18% 0.92% 2.14% 3.30% 2.39% -0.26% 3.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 120.83 86.82 83.60 69.29 59.26 31.63 32.81 24.24%
EPS 11.43 3.05 6.44 9.56 5.65 -0.68 7.61 7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.30 3.00 2.90 2.36 2.62 2.42 6.78%
Adjusted Per Share Value based on latest NOSH - 448,284
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 110.01 79.00 76.56 69.15 60.87 32.15 32.36 22.59%
EPS 10.41 2.77 5.89 9.54 5.80 -0.69 7.50 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2684 3.0027 2.7472 2.894 2.4241 2.6632 2.3864 5.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.23 2.91 4.36 8.09 7.97 6.94 10.29 -
P/RPS 2.67 3.35 5.22 11.68 13.45 21.94 31.36 -33.64%
P/EPS 28.26 95.43 67.76 84.62 141.06 -1,020.59 135.22 -22.94%
EY 3.54 1.05 1.48 1.18 0.71 -0.10 0.74 29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.45 2.79 3.38 2.65 4.25 -22.77%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 20/11/08 22/11/07 22/11/06 23/11/05 23/11/04 19/11/03 -
Price 3.17 2.30 4.70 8.09 7.14 8.63 9.49 -
P/RPS 2.62 2.65 5.62 11.68 12.05 27.29 28.92 -32.95%
P/EPS 27.73 75.43 73.05 84.62 126.37 -1,269.12 124.70 -22.14%
EY 3.61 1.33 1.37 1.18 0.79 -0.08 0.80 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 1.57 2.79 3.03 3.29 3.92 -22.02%

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