[PUNCAK] QoQ TTM Result on 30-Jun-2007 [#2]

Stock

[PUNCAK] PUNCAK NIAGA HOLDINGS BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 0.81%

YoY- 383.78%

Quarter Report

conso-Jun 2007-announcement.xls

Latest QR

Upcoming QR

PUNCAK's Result

PUNCAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	1,396,383	1,389,774	1,548,329	1,515,048	1,490,704	1,428,123	1,248,424	7.74%
YoY %	0.48%	-10.24%	2.20%	1.63%	4.38%	14.39%	-	-
Horiz. %	111.85%	111.32%	124.02%	121.36%	119.41%	114.39%	100.00%	-
PBT	84,493	115,351	398,237	393,258	386,788	367,276	118,195	-20.03%
YoY %	-26.75%	-71.03%	1.27%	1.67%	5.31%	210.74%	-	-
Horiz. %	71.49%	97.59%	336.93%	332.72%	327.25%	310.74%	100.00%	-
Tax	-33,024	-44,891	-41,987	-14,837	-9,034	4,749	-6,721	188.74%
YoY %	26.44%	-6.92%	-182.99%	-64.24%	-290.23%	170.66%	-	-
Horiz. %	491.36%	667.92%	624.71%	220.76%	134.41%	-70.66%	100.00%	-
NP	51,469	70,460	356,250	378,421	377,754	372,025	111,474	-40.23%
YoY %	-26.95%	-80.22%	-5.86%	0.18%	1.54%	233.73%	-	-
Horiz. %	46.17%	63.21%	319.58%	339.47%	338.87%	333.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,820	64,928	327,730	344,119	341,341	331,602	87,918	-31.49%
YoY %	-23.27%	-80.19%	-4.76%	0.81%	2.94%	277.17%	-	-
Horiz. %	56.67%	73.85%	372.77%	391.41%	388.25%	377.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.08%	38.92%	10.54%	3.77%	2.34%	-1.29%	5.69%	-
YoY %	0.41%	269.26%	179.58%	61.11%	281.40%	-122.67%	-	-
Horiz. %	686.82%	684.01%	185.24%	66.26%	41.12%	-22.67%	100.00%	-
Total Cost	1,344,914	1,319,314	1,192,079	1,136,627	1,112,950	1,056,098	1,136,950	11.83%
YoY %	1.94%	10.67%	4.88%	2.13%	5.38%	-7.11%	-	-
Horiz. %	118.29%	116.04%	104.85%	99.97%	97.89%	92.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,233,962	1,232,715	1,234,051	822,904	822,056	1,515,741	896,568	23.70%
YoY %	0.10%	-0.11%	49.96%	0.10%	-45.77%	69.06%	-	-
Horiz. %	137.63%	137.49%	137.64%	91.78%	91.69%	169.06%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	41,090	41,090	40,419	40,419	40,419	40,419	27,574	30.43%
YoY %	0.00%	1.66%	0.00%	0.00%	0.00%	46.58%	-	-
Horiz. %	149.02%	149.02%	146.58%	146.58%	146.58%	146.58%	100.00%	-
Div Payout %	82.48%	63.29%	12.33%	11.75%	11.84%	12.19%	31.36%	-
YoY %	30.32%	413.30%	4.94%	-0.76%	-2.87%	-61.13%	-	-
Horiz. %	263.01%	201.82%	39.32%	37.47%	37.76%	38.87%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	1,233,962	1,232,715	1,234,051	822,904	822,056	1,515,741	896,568	23.70%
YoY %	0.10%	-0.11%	49.96%	0.10%	-45.77%	69.06%	-	-
Horiz. %	137.63%	137.49%	137.64%	91.78%	91.69%	169.06%	100.00%	-
NOSH	411,320	410,905	411,350	411,452	411,028	505,247	448,284	-5.57%
YoY %	0.10%	-0.11%	-0.02%	0.10%	-18.65%	12.71%	-	-
Horiz. %	91.75%	91.66%	91.76%	91.78%	91.69%	112.71%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	3.69%	5.07%	23.01%	24.98%	25.34%	26.05%	8.93%	-
YoY %	-27.22%	-77.97%	-7.89%	-1.42%	-2.73%	191.71%	-	-
Horiz. %	41.32%	56.77%	257.67%	279.73%	283.76%	291.71%	100.00%	-
ROE	4.04%	5.27%	26.56%	41.82%	41.52%	21.88%	9.81%	-
YoY %	-23.34%	-80.16%	-36.49%	0.72%	89.76%	123.04%	-	-
Horiz. %	41.18%	53.72%	270.74%	426.30%	423.24%	223.04%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	339.49	338.22	376.40	368.22	362.68	282.66	278.49	14.10%
YoY %	0.38%	-10.14%	2.22%	1.53%	28.31%	1.50%	-	-
Horiz. %	121.90%	121.45%	135.16%	132.22%	130.23%	101.50%	100.00%	-
EPS	12.11	15.80	79.67	83.64	83.05	65.63	19.61	-27.46%
YoY %	-23.35%	-80.17%	-4.75%	0.71%	26.54%	234.68%	-	-
Horiz. %	61.75%	80.57%	406.27%	426.52%	423.51%	334.68%	100.00%	-
DPS	10.00	10.00	9.83	9.82	9.83	8.00	6.15	38.23%
YoY %	0.00%	1.73%	0.10%	-0.10%	22.88%	30.08%	-	-
Horiz. %	162.60%	162.60%	159.84%	159.67%	159.84%	130.08%	100.00%	-
NAPS	3.00	3.00	3.00	2.00	2.00	3.00	2.00	31.00%
YoY %	0.00%	0.00%	50.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	150.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 411,452
RPS	312.20	310.73	346.17	338.73	333.29	319.30	279.12	7.74%
YoY %	0.47%	-10.24%	2.20%	1.63%	4.38%	14.40%	-	-
Horiz. %	111.85%	111.32%	124.02%	121.36%	119.41%	114.40%	100.00%	-
EPS	11.14	14.52	73.27	76.94	76.32	74.14	19.66	-31.50%
YoY %	-23.28%	-80.18%	-4.77%	0.81%	2.94%	277.11%	-	-
Horiz. %	56.66%	73.86%	372.69%	391.35%	388.20%	377.11%	100.00%	-
DPS	9.19	9.19	9.04	9.04	9.04	9.04	6.17	30.39%
YoY %	0.00%	1.66%	0.00%	0.00%	0.00%	46.52%	-	-
Horiz. %	148.95%	148.95%	146.52%	146.52%	146.52%	146.52%	100.00%	-
NAPS	2.7589	2.7561	2.7591	1.8398	1.838	3.3889	2.0045	23.70%
YoY %	0.10%	-0.11%	49.97%	0.10%	-45.76%	69.06%	-	-
Horiz. %	137.64%	137.50%	137.65%	91.78%	91.69%	169.06%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.50	5.00	4.36	3.58	3.22	8.80	8.09	-
P/RPS	1.03	1.48	1.16	0.97	0.89	3.11	2.90	-49.81%
YoY %	-30.41%	27.59%	19.59%	8.99%	-71.38%	7.24%	-	-
Horiz. %	35.52%	51.03%	40.00%	33.45%	30.69%	107.24%	100.00%	-
P/EPS	28.90	31.64	5.47	4.28	3.88	13.41	41.25	-21.10%
YoY %	-8.66%	478.43%	27.80%	10.31%	-71.07%	-67.49%	-	-
Horiz. %	70.06%	76.70%	13.26%	10.38%	9.41%	32.51%	100.00%	-
EY	3.46	3.16	18.27	23.36	25.79	7.46	2.42	26.88%
YoY %	9.49%	-82.70%	-21.79%	-9.42%	245.71%	208.26%	-	-
Horiz. %	142.98%	130.58%	754.96%	965.29%	1,065.70%	308.26%	100.00%	-
DY	2.86	2.00	2.25	2.74	3.05	0.91	0.76	141.74%
YoY %	43.00%	-11.11%	-17.88%	-10.16%	235.16%	19.74%	-	-
Horiz. %	376.32%	263.16%	296.05%	360.53%	401.32%	119.74%	100.00%	-
P/NAPS	1.17	1.67	1.45	1.79	1.61	2.93	4.05	-56.26%
YoY %	-29.94%	15.17%	-18.99%	11.18%	-45.05%	-27.65%	-	-
Horiz. %	28.89%	41.23%	35.80%	44.20%	39.75%	72.35%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	27/02/08	22/11/07	24/08/07	24/05/07	27/02/07	22/11/06	-
Price	3.36	4.64	4.70	4.04	3.30	3.68	8.09	-
P/RPS	0.99	1.37	1.25	1.10	0.91	1.30	2.90	-51.12%
YoY %	-27.74%	9.60%	13.64%	20.88%	-30.00%	-55.17%	-	-
Horiz. %	34.14%	47.24%	43.10%	37.93%	31.38%	44.83%	100.00%	-
P/EPS	27.74	29.36	5.90	4.83	3.97	5.61	41.25	-23.22%
YoY %	-5.52%	397.63%	22.15%	21.66%	-29.23%	-86.40%	-	-
Horiz. %	67.25%	71.18%	14.30%	11.71%	9.62%	13.60%	100.00%	-
EY	3.60	3.41	16.95	20.70	25.17	17.83	2.42	30.28%
YoY %	5.57%	-79.88%	-18.12%	-17.76%	41.17%	636.78%	-	-
Horiz. %	148.76%	140.91%	700.41%	855.37%	1,040.08%	736.78%	100.00%	-
DY	2.98	2.16	2.09	2.43	2.98	2.17	0.76	148.45%
YoY %	37.96%	3.35%	-13.99%	-18.46%	37.33%	185.53%	-	-
Horiz. %	392.11%	284.21%	275.00%	319.74%	392.11%	285.53%	100.00%	-
P/NAPS	1.12	1.55	1.57	2.02	1.65	1.23	4.05	-57.52%
YoY %	-27.74%	-1.27%	-22.28%	22.42%	34.15%	-69.63%	-	-
Horiz. %	27.65%	38.27%	38.77%	49.88%	40.74%	30.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos