[PUNCAK] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 277.17%
YoY- 234.07%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,548,329 1,515,048 1,490,704 1,428,123 1,248,424 1,211,220 1,162,541 21.03%
PBT 398,237 393,258 386,788 367,276 118,195 144,351 181,378 68.84%
Tax -41,987 -14,837 -9,034 4,749 -6,721 -44,431 -54,510 -15.95%
NP 356,250 378,421 377,754 372,025 111,474 99,920 126,868 98.91%
-
NP to SH 327,730 344,119 341,341 331,602 87,918 71,132 91,505 133.90%
-
Tax Rate 10.54% 3.77% 2.34% -1.29% 5.69% 30.78% 30.05% -
Total Cost 1,192,079 1,136,627 1,112,950 1,056,098 1,136,950 1,111,300 1,035,673 9.82%
-
Net Worth 1,234,051 822,904 822,056 1,515,741 896,568 909,484 926,562 21.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 40,419 40,419 40,419 40,419 27,574 27,574 27,574 29.00%
Div Payout % 12.33% 11.75% 11.84% 12.19% 31.36% 38.77% 30.13% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,234,051 822,904 822,056 1,515,741 896,568 909,484 926,562 21.03%
NOSH 411,350 411,452 411,028 505,247 448,284 454,742 463,281 -7.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.01% 24.98% 25.34% 26.05% 8.93% 8.25% 10.91% -
ROE 26.56% 41.82% 41.52% 21.88% 9.81% 7.82% 9.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 376.40 368.22 362.68 282.66 278.49 266.35 250.94 31.00%
EPS 79.67 83.64 83.05 65.63 19.61 15.64 19.75 153.19%
DPS 9.83 9.82 9.83 8.00 6.15 6.00 6.00 38.93%
NAPS 3.00 2.00 2.00 3.00 2.00 2.00 2.00 31.00%
Adjusted Per Share Value based on latest NOSH - 505,247
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 346.17 338.73 333.29 319.30 279.12 270.80 259.92 21.02%
EPS 73.27 76.94 76.32 74.14 19.66 15.90 20.46 133.88%
DPS 9.04 9.04 9.04 9.04 6.17 6.17 6.17 28.96%
NAPS 2.7591 1.8398 1.838 3.3889 2.0045 2.0334 2.0716 21.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.36 3.58 3.22 8.80 8.09 7.57 8.00 -
P/RPS 1.16 0.97 0.89 3.11 2.90 2.84 3.19 -49.02%
P/EPS 5.47 4.28 3.88 13.41 41.25 48.39 40.50 -73.64%
EY 18.27 23.36 25.79 7.46 2.42 2.07 2.47 279.16%
DY 2.25 2.74 3.05 0.91 0.76 0.79 0.75 107.86%
P/NAPS 1.45 1.79 1.61 2.93 4.05 3.79 4.00 -49.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 24/08/07 24/05/07 27/02/07 22/11/06 23/08/06 26/05/06 -
Price 4.70 4.04 3.30 3.68 8.09 7.23 7.34 -
P/RPS 1.25 1.10 0.91 1.30 2.90 2.71 2.93 -43.29%
P/EPS 5.90 4.83 3.97 5.61 41.25 46.22 37.16 -70.64%
EY 16.95 20.70 25.17 17.83 2.42 2.16 2.69 240.76%
DY 2.09 2.43 2.98 2.17 0.76 0.83 0.82 86.48%
P/NAPS 1.57 2.02 1.65 1.23 4.05 3.62 3.67 -43.19%

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