[PUNCAK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.94%
YoY- 273.03%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,948,172 1,512,158 1,396,383 1,490,704 1,162,541 679,929 581,757 22.30%
PBT 206,382 130,451 84,493 386,788 181,378 66,878 184,656 1.87%
Tax -48,648 -48,160 -33,024 -9,034 -54,510 -27,715 -54,192 -1.78%
NP 157,734 82,291 51,469 377,754 126,868 39,163 130,464 3.21%
-
NP to SH 94,644 57,384 49,820 341,341 91,505 29,665 130,464 -5.20%
-
Tax Rate 23.57% 36.92% 39.08% 2.34% 30.05% 41.44% 29.35% -
Total Cost 1,790,438 1,429,867 1,344,914 1,112,950 1,035,673 640,766 451,293 25.80%
-
Net Worth 1,226,798 1,245,000 1,233,962 822,056 926,562 1,048,674 1,157,854 0.96%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 41,125 41,090 40,419 27,574 229 - -
Div Payout % - 71.67% 82.48% 11.84% 30.13% 0.77% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,226,798 1,245,000 1,233,962 822,056 926,562 1,048,674 1,157,854 0.96%
NOSH 408,932 415,000 411,320 411,028 463,281 459,944 452,286 -1.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.10% 5.44% 3.69% 25.34% 10.91% 5.76% 22.43% -
ROE 7.71% 4.61% 4.04% 41.52% 9.88% 2.83% 11.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 476.40 364.38 339.49 362.68 250.94 147.83 128.63 24.37%
EPS 23.14 13.83 12.11 83.05 19.75 6.45 28.85 -3.60%
DPS 0.00 10.00 10.00 9.83 6.00 0.05 0.00 -
NAPS 3.00 3.00 3.00 2.00 2.00 2.28 2.56 2.67%
Adjusted Per Share Value based on latest NOSH - 411,028
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 433.69 336.63 310.85 331.85 258.80 151.36 129.51 22.30%
EPS 21.07 12.77 11.09 75.99 20.37 6.60 29.04 -5.20%
DPS 0.00 9.15 9.15 9.00 6.14 0.05 0.00 -
NAPS 2.731 2.7715 2.747 1.83 2.0626 2.3345 2.5775 0.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.66 2.95 3.50 3.22 8.00 6.80 10.51 -
P/RPS 0.56 0.81 1.03 0.89 3.19 4.60 8.17 -36.01%
P/EPS 11.49 21.33 28.90 3.88 40.50 105.43 36.44 -17.49%
EY 8.70 4.69 3.46 25.79 2.47 0.95 2.74 21.22%
DY 0.00 3.39 2.86 3.05 0.75 0.01 0.00 -
P/NAPS 0.89 0.98 1.17 1.61 4.00 2.98 4.11 -22.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 25/05/09 22/05/08 24/05/07 26/05/06 25/05/05 20/05/04 -
Price 2.38 2.85 3.36 3.30 7.34 7.63 8.57 -
P/RPS 0.50 0.78 0.99 0.91 2.93 5.16 6.66 -35.03%
P/EPS 10.28 20.61 27.74 3.97 37.16 118.30 29.71 -16.20%
EY 9.72 4.85 3.60 25.17 2.69 0.85 3.37 19.29%
DY 0.00 3.51 2.98 2.98 0.82 0.01 0.00 -
P/NAPS 0.79 0.95 1.12 1.65 3.67 3.35 3.35 -21.38%

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