[PUNCAK] YoY Quarter 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
QoQ- -92.07%
YoY- 200.0%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 434,458 931,241 575,496 461,459 358,680 363,399 521,954 -3.00%
PBT 52,042 -3,330 -14,018 26,391 5,616 4,215 287,101 -24.75%
Tax -594 -19,315 12,633 -9,416 938 -4,827 -1,923 -17.76%
NP 51,448 -22,645 -1,385 16,975 6,554 -612 285,178 -24.81%
-
NP to SH 52,162 8,731 -1,185 3,707 -3,707 3,816 266,618 -23.78%
-
Tax Rate 1.14% - - 35.68% -16.70% 114.52% 0.67% -
Total Cost 383,010 953,886 576,881 444,484 352,126 364,011 236,776 8.33%
-
Net Worth 408,896 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 -19.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,444 - - - 41,125 41,090 40,419 -10.72%
Div Payout % 39.19% - - - 0.00% 1,076.80% 15.16% -
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 408,896 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 -19.60%
NOSH 408,896 409,906 409,583 411,145 411,250 410,905 505,247 -3.46%
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 11.84% -2.43% -0.24% 3.68% 1.83% -0.17% 54.64% -
ROE 12.76% 11.83% -0.10% 0.30% -0.27% 0.31% 17.59% -
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 106.25 227.18 140.51 112.24 87.22 88.44 103.31 0.46%
EPS 12.75 2.13 -0.29 0.91 -0.91 0.93 85.00 -27.08%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 8.00 -7.52%
NAPS 1.00 0.18 3.00 3.00 3.30 3.00 3.00 -16.71%
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 96.72 207.31 128.11 102.73 79.85 80.90 116.19 -3.00%
EPS 11.61 1.94 -0.26 0.83 -0.83 0.85 59.35 -23.79%
DPS 4.55 0.00 0.00 0.00 9.15 9.15 9.00 -10.73%
NAPS 0.9103 0.1643 2.7354 2.7458 3.0211 2.7442 3.3742 -19.60%
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 1.11 0.42 1.64 2.70 3.03 5.65 8.52 -28.77%
P/EPS 9.25 45.07 -794.97 336.06 -292.88 538.40 16.68 -9.35%
EY 10.81 2.22 -0.13 0.30 -0.34 0.19 6.00 10.29%
DY 4.24 0.00 0.00 0.00 3.79 2.00 0.91 29.20%
P/NAPS 1.18 5.33 0.77 1.01 0.80 1.67 2.93 -14.05%
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 1.26 0.58 1.69 2.39 3.30 5.25 3.56 -15.88%
P/EPS 10.50 61.97 -822.62 297.24 -319.50 499.63 6.97 7.06%
EY 9.52 1.61 -0.12 0.34 -0.31 0.20 14.34 -6.59%
DY 3.73 0.00 0.00 0.00 3.47 2.16 2.17 9.43%
P/NAPS 1.34 7.33 0.79 0.89 0.87 1.55 1.23 1.43%

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