Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2009-12-31 [#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 -     -22.99%    YoY -     558.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,059,530 2,047,670 2,019,804 1,887,000 1,900,721 1,862,732 1,775,116 10.40%
  QoQ % 0.58% 1.38% 7.04% -0.72% 2.04% 4.94% -
  Horiz. % 116.02% 115.35% 113.78% 106.30% 107.08% 104.94% 100.00%
PBT -125,726 -136,616 -82,888 312,606 381,620 375,916 342,008 -
  QoQ % 7.97% -64.82% -126.52% -18.08% 1.52% 9.91% -
  Horiz. % -36.76% -39.95% -24.24% 91.40% 111.58% 109.91% 100.00%
Tax 30,233 44,262 48,268 -84,850 -100,578 -98,984 -96,540 -
  QoQ % -31.69% -8.30% 156.89% 15.64% -1.61% -2.53% -
  Horiz. % -31.32% -45.85% -50.00% 87.89% 104.18% 102.53% 100.00%
NP -95,493 -92,354 -34,620 227,756 281,041 276,932 245,468 -
  QoQ % -3.40% -166.76% -115.20% -18.96% 1.48% 12.82% -
  Horiz. % -38.90% -37.62% -14.10% 92.78% 114.49% 112.82% 100.00%
NP to SH -94,874 -91,782 -33,552 142,320 184,817 183,736 157,152 -
  QoQ % -3.37% -173.55% -123.58% -22.99% 0.59% 16.92% -
  Horiz. % -60.37% -58.40% -21.35% 90.56% 117.60% 116.92% 100.00%
Tax Rate - % - % - % 27.14 % 26.36 % 26.33 % 28.23 % -
  QoQ % 0.00% 0.00% 0.00% 2.96% 0.11% -6.73% -
  Horiz. % 0.00% 0.00% 0.00% 96.14% 93.38% 93.27% 100.00%
Total Cost 2,155,023 2,140,024 2,054,424 1,659,244 1,619,680 1,585,800 1,529,648 25.65%
  QoQ % 0.70% 4.17% 23.82% 2.44% 2.14% 3.67% -
  Horiz. % 140.88% 139.90% 134.31% 108.47% 105.89% 103.67% 100.00%
Net Worth 1,227,297 1,227,290 1,226,798 1,472,642 1,468,773 1,468,415 1,245,000 -0.95%
  QoQ % 0.00% 0.04% -16.69% 0.26% 0.02% 17.95% -
  Horiz. % 98.58% 98.58% 98.54% 118.28% 117.97% 117.95% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,227,297 1,227,290 1,226,798 1,472,642 1,468,773 1,468,415 1,245,000 -0.95%
  QoQ % 0.00% 0.04% -16.69% 0.26% 0.02% 17.95% -
  Horiz. % 98.58% 98.58% 98.54% 118.28% 117.97% 117.95% 100.00%
NOSH 409,099 409,096 408,932 409,067 409,129 409,029 415,000 -0.95%
  QoQ % 0.00% 0.04% -0.03% -0.02% 0.02% -1.44% -
  Horiz. % 98.58% 98.58% 98.54% 98.57% 98.59% 98.56% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.64 % -4.51 % -1.71 % 12.07 % 14.79 % 14.87 % 13.83 % -
  QoQ % -2.88% -163.74% -114.17% -18.39% -0.54% 7.52% -
  Horiz. % -33.55% -32.61% -12.36% 87.27% 106.94% 107.52% 100.00%
ROE -7.73 % -7.48 % -2.73 % 9.66 % 12.58 % 12.51 % 12.62 % -
  QoQ % -3.34% -173.99% -128.26% -23.21% 0.56% -0.87% -
  Horiz. % -61.25% -59.27% -21.63% 76.55% 99.68% 99.13% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 503.43 500.53 493.92 461.29 464.58 455.40 427.74 11.46%
  QoQ % 0.58% 1.34% 7.07% -0.71% 2.02% 6.47% -
  Horiz. % 117.70% 117.02% 115.47% 107.84% 108.61% 106.47% 100.00%
EPS -23.19 -22.44 -8.36 34.79 45.17 44.92 38.40 -
  QoQ % -3.34% -168.42% -124.03% -22.98% 0.56% 16.98% -
  Horiz. % -60.39% -58.44% -21.77% 90.60% 117.63% 116.98% 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 3.0000 3.0000 3.0000 3.6000 3.5900 3.5900 3.0000 -
  QoQ % 0.00% 0.00% -16.67% 0.28% 0.00% 19.67% -
  Horiz. % 100.00% 100.00% 100.00% 120.00% 119.67% 119.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 458.40 455.76 449.56 420.00 423.06 414.60 395.10 10.40%
  QoQ % 0.58% 1.38% 7.04% -0.72% 2.04% 4.94% -
  Horiz. % 116.02% 115.35% 113.78% 106.30% 107.08% 104.94% 100.00%
EPS -21.12 -20.43 -7.47 31.68 41.14 40.90 34.98 -
  QoQ % -3.38% -173.49% -123.58% -22.99% 0.59% 16.92% -
  Horiz. % -60.38% -58.40% -21.36% 90.57% 117.61% 116.92% 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 2.7317 2.7317 2.7306 3.2778 3.2691 3.2683 2.7711 -0.95%
  QoQ % 0.00% 0.04% -16.69% 0.27% 0.02% 17.94% -
  Horiz. % 98.58% 98.58% 98.54% 118.29% 117.97% 117.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.9000 2.7600 2.6600 3.0300 3.2300 3.1600 2.9500 -
P/RPS 0.58 0.55 0.54 0.66 0.70 0.69 0.69 -10.92%
  QoQ % 5.45% 1.85% -18.18% -5.71% 1.45% 0.00% -
  Horiz. % 84.06% 79.71% 78.26% 95.65% 101.45% 100.00% 100.00%
P/EPS -12.50 -12.30 -32.42 8.71 7.15 7.03 7.79 -
  QoQ % -1.63% 62.06% -472.22% 21.82% 1.71% -9.76% -
  Horiz. % -160.46% -157.89% -416.17% 111.81% 91.78% 90.24% 100.00%
EY -8.00 -8.13 -3.08 11.48 13.99 14.22 12.84 -
  QoQ % 1.60% -163.96% -126.83% -17.94% -1.62% 10.75% -
  Horiz. % -62.31% -63.32% -23.99% 89.41% 108.96% 110.75% 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 0.97 0.92 0.89 0.84 0.90 0.88 0.98 -0.68%
  QoQ % 5.43% 3.37% 5.95% -6.67% 2.27% -10.20% -
  Horiz. % 98.98% 93.88% 90.82% 85.71% 91.84% 89.80% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 -
Price 2.6000 2.8400 2.3800 2.6800 3.1700 3.3000 2.8500 -
P/RPS 0.52 0.57 0.48 0.58 0.68 0.72 0.67 -15.53%
  QoQ % -8.77% 18.75% -17.24% -14.71% -5.56% 7.46% -
  Horiz. % 77.61% 85.07% 71.64% 86.57% 101.49% 107.46% 100.00%
P/EPS -11.21 -12.66 -29.01 7.70 7.02 7.35 7.53 -
  QoQ % 11.45% 56.36% -476.75% 9.69% -4.49% -2.39% -
  Horiz. % -148.87% -168.13% -385.26% 102.26% 93.23% 97.61% 100.00%
EY -8.92 -7.90 -3.45 12.98 14.25 13.61 13.29 -
  QoQ % -12.91% -128.99% -126.58% -8.91% 4.70% 2.41% -
  Horiz. % -67.12% -59.44% -25.96% 97.67% 107.22% 102.41% 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 0.87 0.95 0.79 0.74 0.88 0.92 0.95 -5.69%
  QoQ % -8.42% 20.25% 6.76% -15.91% -4.35% -3.16% -
  Horiz. % 91.58% 100.00% 83.16% 77.89% 92.63% 96.84% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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