[PUNCAK] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.81%
YoY- 208.46%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,512,158 1,396,383 1,490,704 1,162,541 679,929 581,757 565,945 17.78%
PBT 130,451 84,493 386,788 181,378 66,878 184,656 180,138 -5.23%
Tax -48,160 -33,024 -9,034 -54,510 -27,715 -54,192 -53,061 -1.60%
NP 82,291 51,469 377,754 126,868 39,163 130,464 127,077 -6.98%
-
NP to SH 57,384 49,820 341,341 91,505 29,665 130,464 127,077 -12.39%
-
Tax Rate 36.92% 39.08% 2.34% 30.05% 41.44% 29.35% 29.46% -
Total Cost 1,429,867 1,344,914 1,112,950 1,035,673 640,766 451,293 438,868 21.73%
-
Net Worth 1,245,000 1,233,962 822,056 926,562 1,048,674 1,157,854 997,053 3.76%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 41,125 41,090 40,419 27,574 229 - - -
Div Payout % 71.67% 82.48% 11.84% 30.13% 0.77% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,245,000 1,233,962 822,056 926,562 1,048,674 1,157,854 997,053 3.76%
NOSH 415,000 411,320 411,028 463,281 459,944 452,286 439,230 -0.94%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.44% 3.69% 25.34% 10.91% 5.76% 22.43% 22.45% -
ROE 4.61% 4.04% 41.52% 9.88% 2.83% 11.27% 12.75% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 364.38 339.49 362.68 250.94 147.83 128.63 128.85 18.89%
EPS 13.83 12.11 83.05 19.75 6.45 28.85 28.93 -11.56%
DPS 10.00 10.00 9.83 6.00 0.05 0.00 0.00 -
NAPS 3.00 3.00 2.00 2.00 2.28 2.56 2.27 4.75%
Adjusted Per Share Value based on latest NOSH - 463,281
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 336.63 310.85 331.85 258.80 151.36 129.51 125.99 17.77%
EPS 12.77 11.09 75.99 20.37 6.60 29.04 28.29 -12.40%
DPS 9.15 9.15 9.00 6.14 0.05 0.00 0.00 -
NAPS 2.7715 2.747 1.83 2.0626 2.3345 2.5775 2.2196 3.76%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.95 3.50 3.22 8.00 6.80 10.51 6.23 -
P/RPS 0.81 1.03 0.89 3.19 4.60 8.17 4.84 -25.74%
P/EPS 21.33 28.90 3.88 40.50 105.43 36.44 21.53 -0.15%
EY 4.69 3.46 25.79 2.47 0.95 2.74 4.64 0.17%
DY 3.39 2.86 3.05 0.75 0.01 0.00 0.00 -
P/NAPS 0.98 1.17 1.61 4.00 2.98 4.11 2.74 -15.73%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 22/05/08 24/05/07 26/05/06 25/05/05 20/05/04 21/05/03 -
Price 2.85 3.36 3.30 7.34 7.63 8.57 6.31 -
P/RPS 0.78 0.99 0.91 2.93 5.16 6.66 4.90 -26.36%
P/EPS 20.61 27.74 3.97 37.16 118.30 29.71 21.81 -0.93%
EY 4.85 3.60 25.17 2.69 0.85 3.37 4.59 0.92%
DY 3.51 2.98 2.98 0.82 0.01 0.00 0.00 -
P/NAPS 0.95 1.12 1.65 3.67 3.35 3.35 2.78 -16.37%

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