[PUNCAK] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 558.22%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 1,428,123 1.51%
PBT 325,372 -75,163 -108,315 312,606 54,879 115,351 367,276 -1.99%
Tax -66,991 -8,559 35,308 -84,850 -32,739 -44,891 4,749 -
NP 258,381 -83,722 -73,007 227,756 22,140 70,460 372,025 -5.88%
-
NP to SH 259,388 9,320 -72,343 142,320 21,622 64,928 331,602 -4.00%
-
Tax Rate 20.59% - - 27.14% 59.66% 38.92% -1.29% -
Total Cost 1,304,651 2,675,231 2,193,151 1,659,244 1,393,143 1,319,314 1,056,098 3.58%
-
Net Worth 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 0.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,454 - - - 40,892 41,105 37,332 -9.53%
Div Payout % 7.89% - - - 189.12% 63.31% 11.26% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 0.41%
NOSH 409,081 408,771 409,150 409,067 408,920 411,056 466,652 -2.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.53% -3.23% -3.44% 12.07% 1.56% 5.07% 26.05% -
ROE 16.38% 12.67% -589.37% 9.66% 1.57% 4.73% 21.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 382.08 633.97 518.18 461.29 346.10 338.10 306.04 3.76%
EPS 63.40 2.28 -17.68 34.79 5.29 15.79 101.51 -7.53%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 8.00 -7.52%
NAPS 3.87 0.18 0.03 3.60 3.36 3.34 3.31 2.63%
Adjusted Per Share Value based on latest NOSH - 411,145
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 349.46 579.41 474.02 421.89 316.43 310.73 319.30 1.51%
EPS 57.99 2.08 -16.17 31.82 4.83 14.52 74.14 -4.00%
DPS 4.57 0.00 0.00 0.00 9.14 9.19 8.35 -9.54%
NAPS 3.5396 0.1645 0.0274 3.2925 3.0719 3.0696 3.4535 0.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.18 0.96 2.30 3.03 2.64 5.00 8.80 -
P/RPS 0.31 0.15 0.44 0.66 0.76 1.48 2.88 -31.00%
P/EPS 1.86 42.11 -13.01 8.71 49.93 31.65 12.38 -27.06%
EY 53.74 2.38 -7.69 11.48 2.00 3.16 8.07 37.12%
DY 4.24 0.00 0.00 0.00 3.79 2.00 0.91 29.20%
P/NAPS 0.30 5.33 76.67 0.84 0.79 1.50 2.66 -30.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.34 1.32 2.38 2.68 2.88 4.64 3.68 -
P/RPS 0.35 0.21 0.46 0.58 0.83 1.37 1.20 -18.54%
P/EPS 2.11 57.89 -13.46 7.70 54.47 29.38 5.18 -13.89%
EY 47.32 1.73 -7.43 12.98 1.84 3.40 19.31 16.09%
DY 3.73 0.00 0.00 0.00 3.47 2.16 2.17 9.43%
P/NAPS 0.35 7.33 79.33 0.74 0.86 1.39 1.11 -17.48%

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