[PUNCAK] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.03%
YoY- 231.62%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 310,619 317,836 277,714 342,255 273,415 269,157 260,117 12.54%
PBT 30,276 28,623 21,276 38,020 56,432 65,650 36,744 -12.09%
Tax 21,781 -8,311 -6,798 -13,393 -15,929 -18,390 -10,596 -
NP 52,057 20,312 14,478 24,627 40,503 47,260 26,148 58.18%
-
NP to SH 42,856 13,233 8,895 22,934 26,070 33,606 16,650 87.70%
-
Tax Rate -71.94% 29.04% 31.95% 35.23% 28.23% 28.01% 28.84% -
Total Cost 258,562 297,524 263,236 317,628 232,912 221,897 233,969 6.88%
-
Net Worth 1,300,025 1,291,467 1,301,820 1,282,225 1,088,941 1,083,320 1,048,674 15.38%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 27,574 - - - -
Div Payout % - - - 120.24% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,300,025 1,291,467 1,301,820 1,282,225 1,088,941 1,083,320 1,048,674 15.38%
NOSH 448,284 454,742 463,281 459,579 461,415 460,987 459,944 -1.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.76% 6.39% 5.21% 7.20% 14.81% 17.56% 10.05% -
ROE 3.30% 1.02% 0.68% 1.79% 2.39% 3.10% 1.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 69.29 69.89 59.95 74.47 59.26 58.39 56.55 14.49%
EPS 9.56 2.91 1.92 4.99 5.65 7.29 3.62 90.94%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.90 2.84 2.81 2.79 2.36 2.35 2.28 17.37%
Adjusted Per Share Value based on latest NOSH - 459,579
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 69.45 71.06 62.09 76.52 61.13 60.18 58.16 12.54%
EPS 9.58 2.96 1.99 5.13 5.83 7.51 3.72 87.77%
DPS 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
NAPS 2.9066 2.8875 2.9106 2.8668 2.4347 2.4221 2.3446 15.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.09 7.57 8.00 7.11 7.97 7.43 6.80 -
P/RPS 11.68 10.83 13.35 9.55 13.45 12.73 12.02 -1.89%
P/EPS 84.62 260.14 416.67 142.48 141.06 101.92 187.85 -41.20%
EY 1.18 0.38 0.24 0.70 0.71 0.98 0.53 70.42%
DY 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
P/NAPS 2.79 2.67 2.85 2.55 3.38 3.16 2.98 -4.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 25/05/05 -
Price 8.09 7.23 7.34 7.43 7.14 7.26 7.63 -
P/RPS 11.68 10.34 12.24 9.98 12.05 12.43 13.49 -9.14%
P/EPS 84.62 248.45 382.29 148.89 126.37 99.59 210.77 -45.54%
EY 1.18 0.40 0.26 0.67 0.79 1.00 0.47 84.62%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 2.79 2.55 2.61 2.66 3.03 3.09 3.35 -11.47%

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