[PUNCAK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.35%
YoY- 133.21%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,948,172 1,887,000 1,784,221 1,644,939 1,512,158 1,415,283 1,420,002 23.49%
PBT 206,382 312,606 291,831 214,537 130,451 54,879 53,478 146.23%
Tax -48,648 -84,850 -74,496 -63,859 -48,160 -32,739 -38,504 16.88%
NP 157,734 227,756 217,335 150,678 82,291 22,140 14,974 381.22%
-
NP to SH 94,644 142,320 134,906 100,625 57,384 21,622 29,145 119.44%
-
Tax Rate 23.57% 27.14% 25.53% 29.77% 36.92% 59.66% 72.00% -
Total Cost 1,790,438 1,659,244 1,566,886 1,494,261 1,429,867 1,393,143 1,405,028 17.55%
-
Net Worth 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 -6.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 41,125 41,125 41,125 41,125 41,090 -
Div Payout % - - 30.48% 40.87% 71.67% 190.20% 140.99% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 1,348,861 -6.13%
NOSH 408,932 411,145 408,967 409,180 415,000 411,250 408,745 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.10% 12.07% 12.18% 9.16% 5.44% 1.56% 1.05% -
ROE 7.71% 11.54% 9.19% 8.20% 4.61% 1.59% 2.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 476.40 458.96 436.27 402.01 364.38 344.14 347.40 23.45%
EPS 23.14 34.62 32.99 24.59 13.83 5.26 7.13 119.36%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 3.00 3.00 3.59 3.00 3.00 3.30 3.30 -6.16%
Adjusted Per Share Value based on latest NOSH - 409,180
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 435.57 421.89 398.92 367.78 338.09 316.43 317.48 23.49%
EPS 21.16 31.82 30.16 22.50 12.83 4.83 6.52 119.35%
DPS 0.00 0.00 9.19 9.19 9.19 9.19 9.19 -
NAPS 2.7429 2.7577 3.2826 2.7445 2.7836 3.0343 3.0158 -6.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.66 3.03 3.23 3.16 2.95 2.64 2.91 -
P/RPS 0.56 0.66 0.74 0.79 0.81 0.77 0.84 -23.70%
P/EPS 11.49 8.75 9.79 12.85 21.33 50.21 40.81 -57.07%
EY 8.70 11.42 10.21 7.78 4.69 1.99 2.45 132.93%
DY 0.00 0.00 3.10 3.16 3.39 3.79 3.44 -
P/NAPS 0.89 1.01 0.90 1.05 0.98 0.80 0.88 0.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 -
Price 2.38 2.68 3.17 3.30 2.85 2.88 2.30 -
P/RPS 0.50 0.58 0.73 0.82 0.78 0.84 0.66 -16.91%
P/EPS 10.28 7.74 9.61 13.42 20.61 54.78 32.26 -53.37%
EY 9.72 12.92 10.41 7.45 4.85 1.83 3.10 114.37%
DY 0.00 0.00 3.15 3.03 3.51 3.47 4.35 -
P/NAPS 0.79 0.89 0.88 1.10 0.95 0.87 0.70 8.40%

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