[PUNCAK] QoQ Annualized Quarter 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- 0.59%
YoY- 447.25%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,047,670 2,019,804 1,887,000 1,900,721 1,862,732 1,775,116 1,415,283 28.00%
PBT -136,616 -82,888 312,606 381,620 375,916 342,008 54,879 -
Tax 44,262 48,268 -84,850 -100,578 -98,984 -96,540 -32,739 -
NP -92,354 -34,620 227,756 281,041 276,932 245,468 22,140 -
-
NP to SH -91,782 -33,552 142,320 184,817 183,736 157,152 21,622 -
-
Tax Rate - - 27.14% 26.36% 26.33% 28.23% 59.66% -
Total Cost 2,140,024 2,054,424 1,659,244 1,619,680 1,585,800 1,529,648 1,393,143 33.23%
-
Net Worth 1,227,290 1,226,798 1,472,642 1,468,773 1,468,415 1,245,000 1,373,972 -7.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 40,892 -
Div Payout % - - - - - - 189.12% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,227,290 1,226,798 1,472,642 1,468,773 1,468,415 1,245,000 1,373,972 -7.26%
NOSH 409,096 408,932 409,067 409,129 409,029 415,000 408,920 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.51% -1.71% 12.07% 14.79% 14.87% 13.83% 1.56% -
ROE -7.48% -2.73% 9.66% 12.58% 12.51% 12.62% 1.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 500.53 493.92 461.29 464.58 455.40 427.74 346.10 27.97%
EPS -22.44 -8.36 34.79 45.17 44.92 38.40 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.00 3.00 3.60 3.59 3.59 3.00 3.36 -7.29%
Adjusted Per Share Value based on latest NOSH - 408,967
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 457.82 451.59 421.89 424.96 416.47 396.88 316.43 28.00%
EPS -20.52 -7.50 31.82 41.32 41.08 35.14 4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.14 -
NAPS 2.744 2.7429 3.2925 3.2839 3.2831 2.7836 3.0719 -7.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.76 2.66 3.03 3.23 3.16 2.95 2.64 -
P/RPS 0.55 0.54 0.66 0.70 0.69 0.69 0.76 -19.44%
P/EPS -12.30 -32.42 8.71 7.15 7.03 7.79 49.93 -
EY -8.13 -3.08 11.48 13.99 14.22 12.84 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
P/NAPS 0.92 0.89 0.84 0.90 0.88 0.98 0.79 10.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 -
Price 2.84 2.38 2.68 3.17 3.30 2.85 2.88 -
P/RPS 0.57 0.48 0.58 0.68 0.72 0.67 0.83 -22.21%
P/EPS -12.66 -29.01 7.70 7.02 7.35 7.53 54.47 -
EY -7.90 -3.45 12.98 14.25 13.61 13.29 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
P/NAPS 0.95 0.79 0.74 0.88 0.92 0.95 0.86 6.87%

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