[PUNCAK] YoY Annualized Quarter 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- 282.71%
YoY- 234.07%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,887,000 1,415,283 1,389,774 1,428,123 1,144,944 566,841 578,260 21.76%
PBT 312,606 54,879 115,351 367,276 196,846 77,119 183,412 9.28%
Tax -84,850 -32,739 -44,891 4,749 -58,308 -30,680 -53,825 7.87%
NP 227,756 22,140 70,460 372,025 138,538 46,439 129,587 9.84%
-
NP to SH 142,320 21,622 64,928 331,602 99,260 46,439 129,587 1.57%
-
Tax Rate 27.14% 59.66% 38.92% -1.29% 29.62% 39.78% 29.35% -
Total Cost 1,659,244 1,393,143 1,319,314 1,056,098 1,006,406 520,402 448,673 24.33%
-
Net Worth 1,472,642 1,373,972 1,372,929 1,544,618 1,284,474 1,192,970 1,102,765 4.93%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 40,892 41,105 37,332 27,623 - - -
Div Payout % - 189.12% 63.31% 11.26% 27.83% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,472,642 1,373,972 1,372,929 1,544,618 1,284,474 1,192,970 1,102,765 4.93%
NOSH 409,067 408,920 411,056 466,652 460,384 457,076 442,877 -1.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.07% 1.56% 5.07% 26.05% 12.10% 8.19% 22.41% -
ROE 9.66% 1.57% 4.73% 21.47% 7.73% 3.89% 11.75% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 461.29 346.10 338.10 306.04 248.69 124.01 130.57 23.38%
EPS 34.79 5.29 15.79 101.51 21.56 10.16 29.26 2.92%
DPS 0.00 10.00 10.00 8.00 6.00 0.00 0.00 -
NAPS 3.60 3.36 3.34 3.31 2.79 2.61 2.49 6.33%
Adjusted Per Share Value based on latest NOSH - 505,247
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 420.07 315.06 309.38 317.92 254.88 126.19 128.73 21.76%
EPS 31.68 4.81 14.45 73.82 22.10 10.34 28.85 1.57%
DPS 0.00 9.10 9.15 8.31 6.15 0.00 0.00 -
NAPS 3.2783 3.0586 3.0563 3.4385 2.8594 2.6557 2.4549 4.93%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.03 2.64 5.00 8.80 7.11 9.43 9.89 -
P/RPS 0.66 0.76 1.48 2.88 2.86 7.60 7.57 -33.38%
P/EPS 8.71 49.93 31.65 12.38 32.98 92.81 33.80 -20.21%
EY 11.48 2.00 3.16 8.07 3.03 1.08 2.96 25.31%
DY 0.00 3.79 2.00 0.91 0.84 0.00 0.00 -
P/NAPS 0.84 0.79 1.50 2.66 2.55 3.61 3.97 -22.78%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 26/02/04 -
Price 2.68 2.88 4.64 3.68 7.43 8.17 10.63 -
P/RPS 0.58 0.83 1.37 1.20 2.99 6.59 8.14 -35.58%
P/EPS 7.70 54.47 29.38 5.18 34.46 80.41 36.33 -22.76%
EY 12.98 1.84 3.40 19.31 2.90 1.24 2.75 29.48%
DY 0.00 3.47 2.16 2.17 0.81 0.00 0.00 -
P/NAPS 0.74 0.86 1.39 1.11 2.66 3.13 4.27 -25.31%

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