[PUNCAK] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.46%
YoY- -52.91%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 487,587 443,779 358,680 354,893 354,806 346,904 363,399 21.67%
PBT 102,456 85,502 5,616 20,963 18,370 9,930 4,215 740.75%
Tax -25,357 -24,135 938 -15,305 -9,658 -8,714 -4,827 202.49%
NP 77,099 61,367 6,554 5,658 8,712 1,216 -612 -
-
NP to SH 52,580 39,288 -3,707 12,464 9,339 3,526 3,816 475.66%
-
Tax Rate 24.75% 28.23% -16.70% 73.01% 52.57% 87.75% 114.52% -
Total Cost 410,488 382,412 352,126 349,235 346,094 345,688 364,011 8.34%
-
Net Worth 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 1,233,962 1,232,715 -0.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 41,125 - - - 41,090 -
Div Payout % - - 0.00% - - - 1,076.80% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,227,541 1,245,000 1,357,125 1,348,861 1,376,158 1,233,962 1,232,715 -0.28%
NOSH 409,180 415,000 411,250 408,745 408,355 411,320 410,905 -0.28%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.81% 13.83% 1.83% 1.59% 2.46% 0.35% -0.17% -
ROE 4.28% 3.16% -0.27% 0.92% 0.68% 0.29% 0.31% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 119.16 106.93 87.22 86.82 86.89 84.34 88.44 22.01%
EPS 12.85 9.60 -0.91 3.05 2.28 0.86 0.93 476.73%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.00 3.00 3.30 3.30 3.37 3.00 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 408,745
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 108.54 98.79 79.85 79.00 78.98 77.23 80.90 21.66%
EPS 11.70 8.75 -0.83 2.77 2.08 0.78 0.85 475.27%
DPS 0.00 0.00 9.15 0.00 0.00 0.00 9.15 -
NAPS 2.7327 2.7715 3.0211 3.0027 3.0635 2.747 2.7442 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.16 2.95 2.64 2.91 3.50 3.50 5.00 -
P/RPS 2.65 2.76 3.03 3.35 4.03 4.15 5.65 -39.66%
P/EPS 24.59 31.16 -292.88 95.43 153.04 408.29 538.40 -87.24%
EY 4.07 3.21 -0.34 1.05 0.65 0.24 0.19 672.74%
DY 0.00 0.00 3.79 0.00 0.00 0.00 2.00 -
P/NAPS 1.05 0.98 0.80 0.88 1.04 1.17 1.67 -26.62%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 22/05/08 27/02/08 -
Price 3.30 2.85 2.88 2.30 3.10 3.36 4.64 -
P/RPS 2.77 2.67 3.30 2.65 3.57 3.98 5.25 -34.73%
P/EPS 25.68 30.10 -319.50 75.43 135.55 391.96 499.63 -86.20%
EY 3.89 3.32 -0.31 1.33 0.74 0.26 0.20 624.54%
DY 0.00 0.00 3.47 0.00 0.00 0.00 2.16 -
P/NAPS 1.10 0.95 0.87 0.70 0.92 1.12 1.55 -20.45%

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