[PUNCAK] YoY TTM 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- -22.26%
YoY- 139.28%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,644,939 1,409,009 1,515,048 1,211,220 803,038 582,476 569,654 19.31%
PBT 214,537 67,770 393,258 144,351 85,807 183,098 182,484 2.73%
Tax -63,859 -28,568 -14,837 -44,431 -32,928 -53,365 -53,847 2.88%
NP 150,678 39,202 378,421 99,920 52,879 129,733 128,637 2.66%
-
NP to SH 100,625 43,148 344,119 71,132 29,727 129,733 128,637 -4.00%
-
Tax Rate 29.77% 42.15% 3.77% 30.78% 38.37% 29.15% 29.51% -
Total Cost 1,494,261 1,369,807 1,136,627 1,111,300 750,159 452,743 441,017 22.53%
-
Net Worth 1,227,541 1,376,158 822,904 909,484 1,083,320 1,203,556 1,032,644 2.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 41,125 41,090 40,419 27,574 229 - - -
Div Payout % 40.87% 95.23% 11.75% 38.77% 0.77% - - -
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 1,227,541 1,376,158 822,904 909,484 1,083,320 1,203,556 1,032,644 2.92%
NOSH 409,180 408,355 411,452 454,742 460,987 457,626 439,423 -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 9.16% 2.78% 24.98% 8.25% 6.58% 22.27% 22.58% -
ROE 8.20% 3.14% 41.82% 7.82% 2.74% 10.78% 12.46% -
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 402.01 345.04 368.22 266.35 174.20 127.28 129.64 20.73%
EPS 24.59 10.57 83.64 15.64 6.45 28.35 29.27 -2.85%
DPS 10.00 10.00 9.82 6.00 0.05 0.00 0.00 -
NAPS 3.00 3.37 2.00 2.00 2.35 2.63 2.35 4.15%
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 366.18 313.66 337.27 269.63 178.77 129.67 126.81 19.31%
EPS 22.40 9.61 76.61 15.83 6.62 28.88 28.64 -4.00%
DPS 9.15 9.15 9.00 6.14 0.05 0.00 0.00 -
NAPS 2.7327 3.0635 1.8319 2.0246 2.4116 2.6793 2.2988 2.92%
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 0.79 1.01 0.97 2.84 4.27 6.10 6.17 -28.98%
P/EPS 12.85 33.12 4.28 48.39 115.22 27.41 27.33 -11.80%
EY 7.78 3.02 23.36 2.07 0.87 3.65 3.66 13.37%
DY 3.16 2.86 2.74 0.79 0.01 0.00 0.00 -
P/NAPS 1.05 1.04 1.79 3.79 3.16 2.95 3.40 -17.77%
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 0.82 0.90 1.10 2.71 4.17 5.11 6.61 -29.35%
P/EPS 13.42 29.34 4.83 46.22 112.58 22.96 29.28 -12.18%
EY 7.45 3.41 20.70 2.16 0.89 4.35 3.42 13.84%
DY 3.03 3.23 2.43 0.83 0.01 0.00 0.00 -
P/NAPS 1.10 0.92 2.02 3.62 3.09 2.48 3.65 -18.10%

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