[PUNCAK] YoY TTM 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- 23.6%
YoY- 49.26%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,784,221 1,420,002 1,548,329 1,248,424 932,041 581,541 574,848 20.75%
PBT 291,831 53,478 398,237 118,195 122,558 156,076 183,038 8.07%
Tax -74,496 -38,504 -41,987 -6,721 -26,071 -63,158 -53,598 5.63%
NP 217,335 14,974 356,250 111,474 96,487 92,918 129,440 9.01%
-
NP to SH 134,906 29,145 327,730 87,918 58,902 92,918 129,440 0.69%
-
Tax Rate 25.53% 72.00% 10.54% 5.69% 21.27% 40.47% 29.28% -
Total Cost 1,566,886 1,405,028 1,192,079 1,136,950 835,554 488,623 445,408 23.30%
-
Net Worth 1,468,193 1,348,861 1,234,051 896,568 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 41,125 41,090 40,419 27,574 229 - - -
Div Payout % 30.48% 140.99% 12.33% 31.36% 0.39% - - -
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 1,234,051 896,568 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 12.18% 1.05% 23.01% 8.93% 10.35% 15.98% 22.52% -
ROE 9.19% 2.16% 26.56% 9.81% 5.41% 7.77% 12.07% -
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 436.27 347.40 376.40 278.49 202.00 127.36 129.77 22.37%
EPS 32.99 7.13 79.67 19.61 12.77 20.35 29.22 2.04%
DPS 10.00 10.00 9.83 6.15 0.05 0.00 0.00 -
NAPS 3.59 3.30 3.00 2.00 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 398.92 317.48 346.17 279.12 208.39 130.02 128.52 20.75%
EPS 30.16 6.52 73.27 19.66 13.17 20.77 28.94 0.68%
DPS 9.19 9.19 9.04 6.17 0.05 0.00 0.00 -
NAPS 3.2826 3.0158 2.7591 2.0045 2.4347 2.6748 2.3967 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 0.74 0.84 1.16 2.90 3.95 5.45 7.93 -32.62%
P/EPS 9.79 40.81 5.47 41.25 62.43 34.10 35.21 -19.19%
EY 10.21 2.45 18.27 2.42 1.60 2.93 2.84 23.74%
DY 3.10 3.44 2.25 0.76 0.01 0.00 0.00 -
P/NAPS 0.90 0.88 1.45 4.05 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 0.73 0.66 1.25 2.90 3.53 6.78 7.31 -31.86%
P/EPS 9.61 32.26 5.90 41.25 55.93 42.41 32.48 -18.35%
EY 10.41 3.10 16.95 2.42 1.79 2.36 3.08 22.48%
DY 3.15 4.35 2.09 0.76 0.01 0.00 0.00 -
P/NAPS 0.88 0.70 1.57 4.05 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