[PUNCAK] YoY TTM 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- 75.35%
YoY- 133.21%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,162,204 2,182,721 1,979,469 1,644,939 1,409,009 1,515,048 1,211,220 10.13%
PBT 163,696 -85,482 56,340 214,537 67,770 393,258 144,351 2.11%
Tax -73,541 15,716 -13,227 -63,859 -28,568 -14,837 -44,431 8.75%
NP 90,155 -69,766 43,113 150,678 39,202 378,421 99,920 -1.69%
-
NP to SH 144,854 -30,862 4,561 100,625 43,148 344,119 71,132 12.57%
-
Tax Rate 44.93% - 23.48% 29.77% 42.15% 3.77% 30.78% -
Total Cost 2,072,049 2,252,487 1,936,356 1,494,261 1,369,807 1,136,627 1,111,300 10.93%
-
Net Worth 409,160 41,111 1,227,899 1,227,541 1,376,158 822,904 909,484 -12.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 41,125 41,090 40,419 27,574 -
Div Payout % - - - 40.87% 95.23% 11.75% 38.77% -
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 1,376,158 822,904 909,484 -12.45%
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 4.17% -3.20% 2.18% 9.16% 2.78% 24.98% 8.25% -
ROE 35.40% -75.07% 0.37% 8.20% 3.14% 41.82% 7.82% -
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 528.45 530.93 483.62 402.01 345.04 368.22 266.35 12.08%
EPS 35.40 -7.51 1.11 24.59 10.57 83.64 15.64 14.57%
DPS 0.00 0.00 0.00 10.00 10.00 9.82 6.00 -
NAPS 1.00 0.10 3.00 3.00 3.37 2.00 2.00 -10.90%
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 481.33 485.90 440.66 366.18 313.66 337.27 269.63 10.13%
EPS 32.25 -6.87 1.02 22.40 9.61 76.61 15.83 12.57%
DPS 0.00 0.00 0.00 9.15 9.15 9.00 6.14 -
NAPS 0.9108 0.0915 2.7335 2.7327 3.0635 1.8319 2.0246 -12.45%
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 0.25 0.37 0.57 0.79 1.01 0.97 2.84 -33.27%
P/EPS 3.67 -26.51 247.68 12.85 33.12 4.28 48.39 -34.91%
EY 27.23 -3.77 0.40 7.78 3.02 23.36 2.07 53.58%
DY 0.00 0.00 0.00 3.16 2.86 2.74 0.79 -
P/NAPS 1.30 19.90 0.92 1.05 1.04 1.79 3.79 -16.32%
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 0.25 0.23 0.59 0.82 0.90 1.10 2.71 -32.75%
P/EPS 3.67 -16.25 254.86 13.42 29.34 4.83 46.22 -34.41%
EY 27.23 -6.15 0.39 7.45 3.41 20.70 2.16 52.49%
DY 0.00 0.00 0.00 3.03 3.23 2.43 0.83 -
P/NAPS 1.30 12.20 0.95 1.10 0.92 2.02 3.62 -15.67%

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