Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     108.90%    YoY -     100.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,314,214 917,188 2,591,509 2,213,690 2,172,824 2,186,524 2,120,144 -27.32%
  QoQ % 43.29% -64.61% 17.07% 1.88% -0.63% 3.13% -
  Horiz. % 61.99% 43.26% 122.23% 104.41% 102.48% 103.13% 100.00%
PBT 386,764 286,332 -75,163 -95,777 -90,954 -132,692 -108,315 -
  QoQ % 35.08% 480.95% 21.52% -5.30% 31.45% -22.51% -
  Horiz. % -357.07% -264.35% 69.39% 88.42% 83.97% 122.51% 100.00%
Tax -124,886 -87,640 -8,559 14,341 5,078 14,176 35,308 -
  QoQ % -42.50% -923.95% -159.68% 182.42% -64.18% -59.85% -
  Horiz. % -353.70% -248.22% -24.24% 40.62% 14.38% 40.15% 100.00%
NP 261,878 198,692 -83,722 -81,436 -85,876 -118,516 -73,007 -
  QoQ % 31.80% 337.32% -2.81% 5.17% 27.54% -62.34% -
  Horiz. % -358.70% -272.15% 114.68% 111.55% 117.63% 162.34% 100.00%
NP to SH 262,244 197,820 9,320 785 -8,824 -32,448 -72,343 -
  QoQ % 32.57% 2,022.53% 1,086.76% 108.90% 72.81% 55.15% -
  Horiz. % -362.50% -273.45% -12.88% -1.09% 12.20% 44.85% 100.00%
Tax Rate 32.29 % 30.61 % - % - % - % - % - % -
  QoQ % 5.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.49% 100.00% - - - - -
Total Cost 1,052,336 718,496 2,675,231 2,295,126 2,258,700 2,305,040 2,193,151 -38.74%
  QoQ % 46.46% -73.14% 16.56% 1.61% -2.01% 5.10% -
  Horiz. % 47.98% 32.76% 121.98% 104.65% 102.99% 105.10% 100.00%
Net Worth 409,088 0 73,578 50,485 40,851 36,872 12,274 937.85%
  QoQ % 0.00% 0.00% 45.74% 23.58% 10.79% 200.40% -
  Horiz. % 3,332.83% 0.00% 599.44% 411.30% 332.82% 300.40% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 409,088 0 73,578 50,485 40,851 36,872 12,274 937.85%
  QoQ % 0.00% 0.00% 45.74% 23.58% 10.79% 200.40% -
  Horiz. % 3,332.83% 0.00% 599.44% 411.30% 332.82% 300.40% 100.00%
NOSH 409,088 409,007 408,771 420,714 408,518 409,696 409,150 -0.01%
  QoQ % 0.02% 0.06% -2.84% 2.99% -0.29% 0.13% -
  Horiz. % 99.98% 99.96% 99.91% 102.83% 99.85% 100.13% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.93 % 21.66 % -3.23 % -3.68 % -3.95 % -5.42 % -3.44 % -
  QoQ % -7.99% 770.59% 12.23% 6.84% 27.12% -57.56% -
  Horiz. % -579.36% -629.65% 93.90% 106.98% 114.83% 157.56% 100.00%
ROE 64.10 % - % 12.67 % 1.56 % -21.60 % -88.00 % -589.37 % -
  QoQ % 0.00% 0.00% 712.18% 107.22% 75.45% 85.07% -
  Horiz. % -10.88% 0.00% -2.15% -0.26% 3.66% 14.93% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 321.25 224.25 633.97 526.17 531.88 533.69 518.18 -27.31%
  QoQ % 43.26% -64.63% 20.49% -1.07% -0.34% 2.99% -
  Horiz. % 62.00% 43.28% 122.35% 101.54% 102.64% 102.99% 100.00%
EPS 64.10 48.36 2.28 0.19 -2.16 -7.92 -17.68 -
  QoQ % 32.55% 2,021.05% 1,100.00% 108.80% 72.73% 55.20% -
  Horiz. % -362.56% -273.53% -12.90% -1.07% 12.22% 44.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0000 0.0000 0.1800 0.1200 0.1000 0.0900 0.0300 937.96%
  QoQ % 0.00% 0.00% 50.00% 20.00% 11.11% 200.00% -
  Horiz. % 3,333.33% 0.00% 600.00% 400.00% 333.33% 300.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 292.51 204.14 576.81 492.71 483.62 486.67 471.89 -27.32%
  QoQ % 43.29% -64.61% 17.07% 1.88% -0.63% 3.13% -
  Horiz. % 61.99% 43.26% 122.23% 104.41% 102.49% 103.13% 100.00%
EPS 58.37 44.03 2.07 0.17 -1.96 -7.22 -16.10 -
  QoQ % 32.57% 2,027.05% 1,117.65% 108.67% 72.85% 55.16% -
  Horiz. % -362.55% -273.48% -12.86% -1.06% 12.17% 44.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9105 0.0000 0.1638 0.1124 0.0909 0.0821 0.0273 938.34%
  QoQ % 0.00% 0.00% 45.73% 23.65% 10.72% 200.73% -
  Horiz. % 3,335.16% 0.00% 600.00% 411.72% 332.97% 300.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.3000 1.4000 0.9600 1.1500 1.9900 2.2900 2.3000 -
P/RPS 0.40 0.62 0.15 0.22 0.37 0.43 0.44 -6.16%
  QoQ % -35.48% 313.33% -31.82% -40.54% -13.95% -2.27% -
  Horiz. % 90.91% 140.91% 34.09% 50.00% 84.09% 97.73% 100.00%
P/EPS 2.03 2.89 42.11 616.07 -92.13 -28.91 -13.01 -
  QoQ % -29.76% -93.14% -93.16% 768.70% -218.68% -122.21% -
  Horiz. % -15.60% -22.21% -323.67% -4,735.36% 708.15% 222.21% 100.00%
EY 49.31 34.55 2.38 0.16 -1.09 -3.46 -7.69 -
  QoQ % 42.72% 1,351.68% 1,387.50% 114.68% 68.50% 55.01% -
  Horiz. % -641.22% -449.28% -30.95% -2.08% 14.17% 44.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 0.00 5.33 9.58 19.90 25.44 76.67 -93.42%
  QoQ % 0.00% 0.00% -44.36% -51.86% -21.78% -66.82% -
  Horiz. % 1.70% 0.00% 6.95% 12.50% 25.96% 33.18% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 -
Price 1.3000 1.3100 1.3200 1.0900 1.2200 2.2300 2.3800 -
P/RPS 0.40 0.58 0.21 0.21 0.23 0.42 0.46 -8.90%
  QoQ % -31.03% 176.19% 0.00% -8.70% -45.24% -8.70% -
  Horiz. % 86.96% 126.09% 45.65% 45.65% 50.00% 91.30% 100.00%
P/EPS 2.03 2.71 57.89 583.93 -56.48 -28.16 -13.46 -
  QoQ % -25.09% -95.32% -90.09% 1,133.87% -100.57% -109.21% -
  Horiz. % -15.08% -20.13% -430.09% -4,338.26% 419.61% 209.21% 100.00%
EY 49.31 36.92 1.73 0.17 -1.77 -3.55 -7.43 -
  QoQ % 33.56% 2,034.10% 917.65% 109.60% 50.14% 52.22% -
  Horiz. % -663.66% -496.90% -23.28% -2.29% 23.82% 47.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 0.00 7.33 9.08 12.20 24.78 79.33 -93.56%
  QoQ % 0.00% 0.00% -19.27% -25.57% -50.77% -68.76% -
  Horiz. % 1.64% 0.00% 9.24% 11.45% 15.38% 31.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

425  348  524  880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 JAG 0.09+0.01 
 AIRASIA 0.84+0.015 
 CAREPLS 1.45+0.26 
 AAX 0.110.00 
 HLT 0.855+0.16 
 K1 0.475+0.03 
 HIBISCS 0.66-0.01 
 ARMADA 0.255+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers