[PUNCAK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.1%
YoY- 275.04%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 471,467 573,856 520,813 494,175 354,893 343,900 310,619 7.19%
PBT 79,948 -26,356 -25,987 98,257 20,963 35,255 30,276 17.54%
Tax -3,954 8,217 544 -25,942 -15,305 -5,369 21,781 -
NP 75,994 -18,139 -25,443 72,315 5,658 29,886 52,057 6.50%
-
NP to SH 76,104 5,001 -25,265 46,745 12,464 26,467 42,856 10.03%
-
Tax Rate 4.95% - - 26.40% 73.01% 15.23% -71.94% -
Total Cost 395,473 591,995 546,256 421,860 349,235 314,014 258,562 7.33%
-
Net Worth 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 1,300,025 -14.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 1,300,025 -14.73%
NOSH 409,095 409,918 409,103 408,967 408,745 411,350 448,284 -1.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.12% -3.16% -4.89% 14.63% 1.59% 8.69% 16.76% -
ROE 15.25% 10.17% -2.06% 3.18% 0.92% 2.14% 3.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 115.25 139.99 127.31 120.83 86.82 83.60 69.29 8.84%
EPS 18.60 1.22 -6.18 11.43 3.05 6.44 9.56 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.12 3.00 3.59 3.30 3.00 2.90 -13.42%
Adjusted Per Share Value based on latest NOSH - 408,967
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.95 127.75 115.94 110.01 79.00 76.56 69.15 7.19%
EPS 16.94 1.11 -5.62 10.41 2.77 5.89 9.54 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1111 0.1095 2.7322 3.2684 3.0027 2.7472 2.894 -14.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.32 1.15 2.90 3.23 2.91 4.36 8.09 -
P/RPS 1.15 0.82 2.28 2.67 3.35 5.22 11.68 -32.02%
P/EPS 7.10 94.26 -46.96 28.26 95.43 67.76 84.62 -33.80%
EY 14.09 1.06 -2.13 3.54 1.05 1.48 1.18 51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 9.58 0.97 0.90 0.88 1.45 2.79 -14.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 25/11/10 23/11/09 20/11/08 22/11/07 22/11/06 -
Price 1.29 1.09 2.60 3.17 2.30 4.70 8.09 -
P/RPS 1.12 0.78 2.04 2.62 2.65 5.62 11.68 -32.32%
P/EPS 6.93 89.34 -42.10 27.73 75.43 73.05 84.62 -34.07%
EY 14.42 1.12 -2.38 3.61 1.33 1.37 1.18 51.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 9.08 0.87 0.88 0.70 1.57 2.79 -14.88%

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