[PUNCAK] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 48.77%
YoY- -60.62%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 487,587 354,806 342,180 317,836 269,157 146,048 145,329 22.33%
PBT 102,456 18,370 35,093 28,623 65,650 46,721 48,279 13.34%
Tax -25,357 -9,658 -14,114 -8,311 -18,390 -13,177 -14,004 10.39%
NP 77,099 8,712 20,979 20,312 47,260 33,544 34,275 14.45%
-
NP to SH 52,580 9,339 16,011 13,233 33,606 33,544 34,275 7.38%
-
Tax Rate 24.75% 52.57% 40.22% 29.04% 28.01% 28.20% 29.01% -
Total Cost 410,488 346,094 321,201 297,524 221,897 112,504 111,054 24.32%
-
Net Worth 1,227,541 1,376,158 822,904 1,291,467 1,083,320 1,203,556 1,032,644 2.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,227,541 1,376,158 822,904 1,291,467 1,083,320 1,203,556 1,032,644 2.92%
NOSH 409,180 408,355 411,452 454,742 460,987 457,626 439,423 -1.18%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.81% 2.46% 6.13% 6.39% 17.56% 22.97% 23.58% -
ROE 4.28% 0.68% 1.95% 1.02% 3.10% 2.79% 3.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 119.16 86.89 83.16 69.89 58.39 31.91 33.07 23.79%
EPS 12.85 2.28 3.89 2.91 7.29 7.33 7.80 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.37 2.00 2.84 2.35 2.63 2.35 4.15%
Adjusted Per Share Value based on latest NOSH - 454,742
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 109.01 79.33 76.50 71.06 60.18 32.65 32.49 22.33%
EPS 11.76 2.09 3.58 2.96 7.51 7.50 7.66 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7445 3.0768 1.8398 2.8875 2.4221 2.6909 2.3088 2.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.16 3.50 3.58 7.57 7.43 7.77 8.00 -
P/RPS 2.65 4.03 4.30 10.83 12.73 24.35 24.19 -30.80%
P/EPS 24.59 153.04 92.00 260.14 101.92 106.00 102.56 -21.16%
EY 4.07 0.65 1.09 0.38 0.98 0.94 0.98 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.79 2.67 3.16 2.95 3.40 -17.77%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 24/08/07 23/08/06 18/08/05 19/08/04 21/08/03 -
Price 3.30 3.10 4.04 7.23 7.26 6.51 8.57 -
P/RPS 2.77 3.57 4.86 10.34 12.43 20.40 25.91 -31.08%
P/EPS 25.68 135.55 103.82 248.45 99.59 88.81 109.87 -21.49%
EY 3.89 0.74 0.96 0.40 1.00 1.13 0.91 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.92 2.02 2.55 3.09 2.48 3.65 -18.10%

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