[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.15%
YoY- -50.19%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,144,944 802,689 529,274 260,117 566,841 437,489 293,077 147.43%
PBT 196,846 158,826 102,394 36,744 77,119 113,387 93,706 63.80%
Tax -58,308 -44,915 -28,986 -10,596 -30,680 -49,524 -26,738 67.92%
NP 138,538 113,911 73,408 26,148 46,439 63,863 66,968 62.14%
-
NP to SH 99,260 76,326 50,256 16,650 46,439 63,863 66,968 29.90%
-
Tax Rate 29.62% 28.28% 28.31% 28.84% 39.78% 43.68% 28.53% -
Total Cost 1,006,406 688,778 455,866 233,969 520,402 373,626 226,109 169.84%
-
Net Worth 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 4.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 27,623 - - - - - - -
Div Payout % 27.83% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,284,474 1,087,737 1,082,507 1,048,674 1,192,970 1,196,004 1,197,320 4.78%
NOSH 460,384 460,905 460,641 459,944 457,076 456,490 455,254 0.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.10% 14.19% 13.87% 10.05% 8.19% 14.60% 22.85% -
ROE 7.73% 7.02% 4.64% 1.59% 3.89% 5.34% 5.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 248.69 174.15 114.90 56.55 124.01 95.84 64.38 145.58%
EPS 21.56 16.56 10.91 3.62 10.16 13.99 14.71 28.94%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.36 2.35 2.28 2.61 2.62 2.63 4.00%
Adjusted Per Share Value based on latest NOSH - 459,944
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 255.99 179.46 118.33 58.16 126.73 97.81 65.53 147.42%
EPS 22.19 17.06 11.24 3.72 10.38 14.28 14.97 29.91%
DPS 6.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8718 2.432 2.4203 2.3446 2.6672 2.674 2.677 4.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.11 7.97 7.43 6.80 9.43 6.94 7.77 -
P/RPS 2.86 4.58 6.47 12.02 7.60 7.24 12.07 -61.60%
P/EPS 32.98 48.13 68.10 187.85 92.81 49.61 52.82 -26.88%
EY 3.03 2.08 1.47 0.53 1.08 2.02 1.89 36.86%
DY 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.38 3.16 2.98 3.61 2.65 2.95 -9.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 18/08/05 25/05/05 25/02/05 23/11/04 19/08/04 -
Price 7.43 7.14 7.26 7.63 8.17 8.63 6.51 -
P/RPS 2.99 4.10 6.32 13.49 6.59 9.00 10.11 -55.51%
P/EPS 34.46 43.12 66.54 210.77 80.41 61.69 44.26 -15.32%
EY 2.90 2.32 1.50 0.47 1.24 1.62 2.26 18.03%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.03 3.09 3.35 3.13 3.29 2.48 4.76%

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