Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -35.98%    YoY -     -66.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,900,721 1,862,732 1,775,116 1,415,283 1,408,804 1,403,420 1,387,616 23.32%
  QoQ % 2.04% 4.94% 25.42% 0.46% 0.38% 1.14% -
  Horiz. % 136.98% 134.24% 127.93% 101.99% 101.53% 101.14% 100.00%
PBT 381,620 375,916 342,008 54,879 65,684 56,600 39,720 351.32%
  QoQ % 1.52% 9.91% 523.20% -16.45% 16.05% 42.50% -
  Horiz. % 960.78% 946.41% 861.05% 138.16% 165.37% 142.50% 100.00%
Tax -100,578 -98,984 -96,540 -32,739 -44,902 -36,744 -34,856 102.55%
  QoQ % -1.61% -2.53% -194.88% 27.09% -22.20% -5.42% -
  Horiz. % 288.55% 283.98% 276.97% 93.93% 128.82% 105.42% 100.00%
NP 281,041 276,932 245,468 22,140 20,781 19,856 4,864 1,390.89%
  QoQ % 1.48% 12.82% 1,008.71% 6.54% 4.66% 308.22% -
  Horiz. % 5,777.99% 5,693.50% 5,046.63% 455.18% 427.25% 408.22% 100.00%
NP to SH 184,817 183,736 157,152 21,622 33,772 25,730 14,104 454.95%
  QoQ % 0.59% 16.92% 626.82% -35.98% 31.26% 82.43% -
  Horiz. % 1,310.39% 1,302.72% 1,114.24% 153.30% 239.45% 182.43% 100.00%
Tax Rate 26.36 % 26.33 % 28.23 % 59.66 % 68.36 % 64.92 % 87.75 % -55.11%
  QoQ % 0.11% -6.73% -52.68% -12.73% 5.30% -26.02% -
  Horiz. % 30.04% 30.01% 32.17% 67.99% 77.90% 73.98% 100.00%
Total Cost 1,619,680 1,585,800 1,529,648 1,393,143 1,388,022 1,383,564 1,382,752 11.11%
  QoQ % 2.14% 3.67% 9.80% 0.37% 0.32% 0.06% -
  Horiz. % 117.13% 114.68% 110.62% 100.75% 100.38% 100.06% 100.00%
Net Worth 1,468,773 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 1,233,962 12.30%
  QoQ % 0.02% 17.95% -9.39% 1.79% -2.14% 11.78% -
  Horiz. % 119.03% 119.00% 100.89% 111.35% 109.39% 111.78% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 40,892 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 189.12 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,468,773 1,468,415 1,245,000 1,373,972 1,349,824 1,379,358 1,233,962 12.30%
  QoQ % 0.02% 17.95% -9.39% 1.79% -2.14% 11.78% -
  Horiz. % 119.03% 119.00% 100.89% 111.35% 109.39% 111.78% 100.00%
NOSH 409,129 409,029 415,000 408,920 409,037 409,305 411,320 -0.36%
  QoQ % 0.02% -1.44% 1.49% -0.03% -0.07% -0.49% -
  Horiz. % 99.47% 99.44% 100.89% 99.42% 99.44% 99.51% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.79 % 14.87 % 13.83 % 1.56 % 1.48 % 1.41 % 0.35 % 1,110.44%
  QoQ % -0.54% 7.52% 786.54% 5.41% 4.96% 302.86% -
  Horiz. % 4,225.71% 4,248.57% 3,951.43% 445.71% 422.86% 402.86% 100.00%
ROE 12.58 % 12.51 % 12.62 % 1.57 % 2.50 % 1.87 % 1.14 % 394.94%
  QoQ % 0.56% -0.87% 703.82% -37.20% 33.69% 64.04% -
  Horiz. % 1,103.51% 1,097.37% 1,107.02% 137.72% 219.30% 164.04% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 464.58 455.40 427.74 346.10 344.42 342.88 337.36 23.75%
  QoQ % 2.02% 6.47% 23.59% 0.49% 0.45% 1.64% -
  Horiz. % 137.71% 134.99% 126.79% 102.59% 102.09% 101.64% 100.00%
EPS 45.17 44.92 38.40 5.29 8.25 6.28 3.44 455.71%
  QoQ % 0.56% 16.98% 625.90% -35.88% 31.37% 82.56% -
  Horiz. % 1,313.08% 1,305.81% 1,116.28% 153.78% 239.83% 182.56% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.5900 3.5900 3.0000 3.3600 3.3000 3.3700 3.0000 12.70%
  QoQ % 0.00% 19.67% -10.71% 1.82% -2.08% 12.33% -
  Horiz. % 119.67% 119.67% 100.00% 112.00% 110.00% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 423.06 414.60 395.10 315.01 313.57 312.37 308.85 23.32%
  QoQ % 2.04% 4.94% 25.42% 0.46% 0.38% 1.14% -
  Horiz. % 136.98% 134.24% 127.93% 101.99% 101.53% 101.14% 100.00%
EPS 41.14 40.90 34.98 4.81 7.52 5.73 3.14 454.89%
  QoQ % 0.59% 16.92% 627.23% -36.04% 31.24% 82.48% -
  Horiz. % 1,310.19% 1,302.55% 1,114.01% 153.18% 239.49% 182.48% 100.00%
DPS 0.00 0.00 0.00 9.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2691 3.2683 2.7711 3.0581 3.0044 3.0701 2.7465 12.30%
  QoQ % 0.02% 17.94% -9.38% 1.79% -2.14% 11.78% -
  Horiz. % 119.03% 119.00% 100.90% 111.35% 109.39% 111.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.2300 3.1600 2.9500 2.6400 2.9100 3.5000 3.5000 -
P/RPS 0.70 0.69 0.69 0.76 0.84 1.02 1.04 -23.18%
  QoQ % 1.45% 0.00% -9.21% -9.52% -17.65% -1.92% -
  Horiz. % 67.31% 66.35% 66.35% 73.08% 80.77% 98.08% 100.00%
P/EPS 7.15 7.03 7.79 49.93 35.25 55.68 102.07 -82.98%
  QoQ % 1.71% -9.76% -84.40% 41.65% -36.69% -45.45% -
  Horiz. % 7.00% 6.89% 7.63% 48.92% 34.54% 54.55% 100.00%
EY 13.99 14.22 12.84 2.00 2.84 1.80 0.98 487.52%
  QoQ % -1.62% 10.75% 542.00% -29.58% 57.78% 83.67% -
  Horiz. % 1,427.55% 1,451.02% 1,310.20% 204.08% 289.80% 183.67% 100.00%
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.90 0.88 0.98 0.79 0.88 1.04 1.17 -16.03%
  QoQ % 2.27% -10.20% 24.05% -10.23% -15.38% -11.11% -
  Horiz. % 76.92% 75.21% 83.76% 67.52% 75.21% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 25/05/09 26/02/09 20/11/08 28/08/08 22/05/08 -
Price 3.1700 3.3000 2.8500 2.8800 2.3000 3.1000 3.3600 -
P/RPS 0.68 0.72 0.67 0.83 0.67 0.90 1.00 -22.65%
  QoQ % -5.56% 7.46% -19.28% 23.88% -25.56% -10.00% -
  Horiz. % 68.00% 72.00% 67.00% 83.00% 67.00% 90.00% 100.00%
P/EPS 7.02 7.35 7.53 54.47 27.86 49.31 97.99 -82.72%
  QoQ % -4.49% -2.39% -86.18% 95.51% -43.50% -49.68% -
  Horiz. % 7.16% 7.50% 7.68% 55.59% 28.43% 50.32% 100.00%
EY 14.25 13.61 13.29 1.84 3.59 2.03 1.02 479.14%
  QoQ % 4.70% 2.41% 622.28% -48.75% 76.85% 99.02% -
  Horiz. % 1,397.06% 1,334.31% 1,302.94% 180.39% 351.96% 199.02% 100.00%
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.92 0.95 0.86 0.70 0.92 1.12 -14.84%
  QoQ % -4.35% -3.16% 10.47% 22.86% -23.91% -17.86% -
  Horiz. % 78.57% 82.14% 84.82% 76.79% 62.50% 82.14% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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