[PUNCAK] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -33.5%
YoY- 64.93%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,120,144 2,006,107 1,979,469 1,948,172 1,887,000 1,784,221 1,644,939 18.37%
PBT -108,313 -67,904 56,340 206,382 312,606 291,831 214,537 -
Tax 35,308 13,259 -13,227 -48,648 -84,850 -74,496 -63,859 -
NP -73,005 -54,645 43,113 157,734 227,756 217,335 150,678 -
-
NP to SH -72,341 -67,449 4,561 94,644 142,320 134,906 100,625 -
-
Tax Rate - - 23.48% 23.57% 27.14% 25.53% 29.77% -
Total Cost 2,193,149 2,060,752 1,936,356 1,790,438 1,659,244 1,566,886 1,494,261 29.05%
-
Net Worth 1,228,750 1,227,311 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 0.06%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 41,125 41,125 -
Div Payout % - - - - - 30.48% 40.87% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,228,750 1,227,311 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 0.06%
NOSH 409,583 409,103 409,299 408,932 411,145 408,967 409,180 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.44% -2.72% 2.18% 8.10% 12.07% 12.18% 9.16% -
ROE -5.89% -5.50% 0.37% 7.71% 11.54% 9.19% 8.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 517.63 490.37 483.62 476.40 458.96 436.27 402.01 18.30%
EPS -17.66 -16.49 1.11 23.14 34.62 32.99 24.59 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 3.00 3.00 3.00 3.00 3.00 3.59 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 408,932
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 471.97 446.59 440.66 433.69 420.07 397.19 366.18 18.38%
EPS -16.10 -15.02 1.02 21.07 31.68 30.03 22.40 -
DPS 0.00 0.00 0.00 0.00 0.00 9.15 9.15 -
NAPS 2.7354 2.7322 2.7335 2.731 2.7458 3.2684 2.7327 0.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.30 2.90 2.76 2.66 3.03 3.23 3.16 -
P/RPS 0.44 0.59 0.57 0.56 0.66 0.74 0.79 -32.23%
P/EPS -13.02 -17.59 247.68 11.49 8.75 9.79 12.85 -
EY -7.68 -5.69 0.40 8.70 11.42 10.21 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 3.10 3.16 -
P/NAPS 0.77 0.97 0.92 0.89 1.01 0.90 1.05 -18.63%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 -
Price 2.38 2.60 2.84 2.38 2.68 3.17 3.30 -
P/RPS 0.46 0.53 0.59 0.50 0.58 0.73 0.82 -31.90%
P/EPS -13.48 -15.77 254.86 10.28 7.74 9.61 13.42 -
EY -7.42 -6.34 0.39 9.72 12.92 10.41 7.45 -
DY 0.00 0.00 0.00 0.00 0.00 3.15 3.03 -
P/NAPS 0.79 0.87 0.95 0.79 0.89 0.88 1.10 -19.75%

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