[PUNCAK] YoY TTM 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- 34.07%
YoY- 362.88%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,059,815 2,235,764 2,006,107 1,784,221 1,420,002 1,548,329 1,248,424 8.69%
PBT 270,000 -85,851 -67,904 291,831 53,478 398,237 118,195 14.74%
Tax -85,712 23,389 13,259 -74,496 -38,504 -41,987 -6,721 52.79%
NP 184,288 -62,462 -54,645 217,335 14,974 356,250 111,474 8.73%
-
NP to SH 215,957 -596 -67,449 134,906 29,145 327,730 87,918 16.14%
-
Tax Rate 31.75% - - 25.53% 72.00% 10.54% 5.69% -
Total Cost 1,875,527 2,298,226 2,060,752 1,566,886 1,405,028 1,192,079 1,136,950 8.69%
-
Net Worth 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 896,568 -9.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 41,125 41,090 40,419 27,574 -
Div Payout % - - - 30.48% 140.99% 12.33% 31.36% -
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 1,234,051 896,568 -9.29%
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 8.95% -2.79% -2.72% 12.18% 1.05% 23.01% 8.93% -
ROE 43.27% -1.21% -5.50% 9.19% 2.16% 26.56% 9.81% -
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 503.51 545.42 490.37 436.27 347.40 376.40 278.49 10.36%
EPS 52.79 -0.15 -16.49 32.99 7.13 79.67 19.61 17.92%
DPS 0.00 0.00 0.00 10.00 10.00 9.83 6.15 -
NAPS 1.22 0.12 3.00 3.59 3.30 3.00 2.00 -7.90%
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 458.54 497.71 446.59 397.19 316.11 344.68 277.92 8.69%
EPS 48.07 -0.13 -15.02 30.03 6.49 72.96 19.57 16.14%
DPS 0.00 0.00 0.00 9.15 9.15 9.00 6.14 -
NAPS 1.1111 0.1095 2.7322 3.2684 3.0027 2.7472 1.9959 -9.29%
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 0.26 0.21 0.59 0.74 0.84 1.16 2.90 -33.07%
P/EPS 2.50 -790.95 -17.59 9.79 40.81 5.47 41.25 -37.29%
EY 39.99 -0.13 -5.69 10.21 2.45 18.27 2.42 59.52%
DY 0.00 0.00 0.00 3.10 3.44 2.25 0.76 -
P/NAPS 1.08 9.58 0.97 0.90 0.88 1.45 4.05 -19.75%
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 0.26 0.20 0.53 0.73 0.66 1.25 2.90 -33.07%
P/EPS 2.44 -749.68 -15.77 9.61 32.26 5.90 41.25 -37.55%
EY 40.92 -0.13 -6.34 10.41 3.10 16.95 2.42 60.14%
DY 0.00 0.00 0.00 3.15 4.35 2.09 0.76 -
P/NAPS 1.06 9.08 0.87 0.88 0.70 1.57 4.05 -20.00%

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