[PUNCAK] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -61.21%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 521,954 310,619 317,836 277,714 342,255 273,415 269,157 55.31%
PBT 287,101 30,276 28,623 21,276 38,020 56,432 65,650 166.70%
Tax -1,923 21,781 -8,311 -6,798 -13,393 -15,929 -18,390 -77.71%
NP 285,178 52,057 20,312 14,478 24,627 40,503 47,260 230.36%
-
NP to SH 266,618 42,856 13,233 8,895 22,934 26,070 33,606 296.28%
-
Tax Rate 0.67% -71.94% 29.04% 31.95% 35.23% 28.23% 28.01% -
Total Cost 236,776 258,562 297,524 263,236 317,628 232,912 221,897 4.40%
-
Net Worth 1,515,741 1,300,025 1,291,467 1,301,820 1,282,225 1,088,941 1,083,320 25.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 40,419 - - - 27,574 - - -
Div Payout % 15.16% - - - 120.24% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,515,741 1,300,025 1,291,467 1,301,820 1,282,225 1,088,941 1,083,320 25.02%
NOSH 505,247 448,284 454,742 463,281 459,579 461,415 460,987 6.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 54.64% 16.76% 6.39% 5.21% 7.20% 14.81% 17.56% -
ROE 17.59% 3.30% 1.02% 0.68% 1.79% 2.39% 3.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.31 69.29 69.89 59.95 74.47 59.26 58.39 46.13%
EPS 85.00 9.56 2.91 1.92 4.99 5.65 7.29 411.89%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.00 2.90 2.84 2.81 2.79 2.36 2.35 17.62%
Adjusted Per Share Value based on latest NOSH - 463,281
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 116.70 69.45 71.06 62.09 76.52 61.13 60.18 55.31%
EPS 59.61 9.58 2.96 1.99 5.13 5.83 7.51 296.41%
DPS 9.04 0.00 0.00 0.00 6.17 0.00 0.00 -
NAPS 3.3889 2.9066 2.8875 2.9106 2.8668 2.4347 2.4221 25.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.80 8.09 7.57 8.00 7.11 7.97 7.43 -
P/RPS 8.52 11.68 10.83 13.35 9.55 13.45 12.73 -23.43%
P/EPS 16.68 84.62 260.14 416.67 142.48 141.06 101.92 -69.98%
EY 6.00 1.18 0.38 0.24 0.70 0.71 0.98 233.56%
DY 0.91 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 2.93 2.79 2.67 2.85 2.55 3.38 3.16 -4.90%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 23/08/06 26/05/06 24/02/06 23/11/05 18/08/05 -
Price 3.68 8.09 7.23 7.34 7.43 7.14 7.26 -
P/RPS 3.56 11.68 10.34 12.24 9.98 12.05 12.43 -56.45%
P/EPS 6.97 84.62 248.45 382.29 148.89 126.37 99.59 -82.93%
EY 14.34 1.18 0.40 0.26 0.67 0.79 1.00 487.38%
DY 2.17 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.23 2.79 2.55 2.61 2.66 3.03 3.09 -45.79%

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