[PUNCAK] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 50.88%
YoY- 447.25%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,128,574 1,660,268 1,544,648 1,425,541 1,056,603 1,026,375 906,169 3.72%
PBT 273,330 -71,833 -94,295 286,215 49,263 111,136 80,175 22.65%
Tax -66,397 10,756 22,675 -75,434 -33,677 -40,064 6,672 -
NP 206,933 -61,077 -71,620 210,781 15,586 71,072 86,847 15.55%
-
NP to SH 207,226 589 -71,156 138,613 25,329 61,112 64,984 21.30%
-
Tax Rate 24.29% - - 26.36% 68.36% 36.05% -8.32% -
Total Cost 921,641 1,721,345 1,616,268 1,214,760 1,041,017 955,303 819,322 1.97%
-
Net Worth 499,091 50,485 1,227,297 1,468,774 1,349,824 1,233,219 1,316,016 -14.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 499,091 50,485 1,227,297 1,468,774 1,349,824 1,233,219 1,316,016 -14.90%
NOSH 409,091 420,714 409,099 409,129 409,037 411,073 453,798 -1.71%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.34% -3.68% -4.64% 14.79% 1.48% 6.92% 9.58% -
ROE 41.52% 1.17% -5.80% 9.44% 1.88% 4.96% 4.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 275.87 394.63 377.57 348.43 258.31 249.68 199.69 5.52%
EPS 50.65 0.14 -17.39 33.88 6.19 14.86 14.32 23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.12 3.00 3.59 3.30 3.00 2.90 -13.42%
Adjusted Per Share Value based on latest NOSH - 408,967
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 252.33 371.20 345.35 318.72 236.23 229.48 202.60 3.72%
EPS 46.33 0.13 -15.91 30.99 5.66 13.66 14.53 21.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1159 0.1129 2.744 3.2839 3.0179 2.7572 2.9423 -14.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.32 1.15 2.90 3.23 2.91 4.36 8.09 -
P/RPS 0.48 0.29 0.77 0.93 1.13 1.75 4.05 -29.89%
P/EPS 2.61 821.43 -16.67 9.53 46.99 29.33 56.49 -40.06%
EY 38.38 0.12 -6.00 10.49 2.13 3.41 1.77 66.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 9.58 0.97 0.90 0.88 1.45 2.79 -14.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 25/11/10 23/11/09 20/11/08 22/11/07 22/11/06 -
Price 1.29 1.09 2.60 3.17 2.30 4.70 8.09 -
P/RPS 0.47 0.28 0.69 0.91 0.89 1.88 4.05 -30.13%
P/EPS 2.55 778.57 -14.95 9.36 37.14 31.61 56.49 -40.30%
EY 39.27 0.13 -6.69 10.69 2.69 3.16 1.77 67.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 9.08 0.87 0.88 0.70 1.57 2.79 -14.88%

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