Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     1,086.76%    YoY -     112.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,504,765 1,314,214 917,188 2,591,509 2,213,690 2,172,824 2,186,524 -22.00%
  QoQ % 14.50% 43.29% -64.61% 17.07% 1.88% -0.63% -
  Horiz. % 68.82% 60.11% 41.95% 118.52% 101.24% 99.37% 100.00%
PBT 364,440 386,764 286,332 -75,163 -95,777 -90,954 -132,692 -
  QoQ % -5.77% 35.08% 480.95% 21.52% -5.30% 31.45% -
  Horiz. % -274.65% -291.47% -215.79% 56.64% 72.18% 68.55% 100.00%
Tax -88,529 -124,886 -87,640 -8,559 14,341 5,078 14,176 -
  QoQ % 29.11% -42.50% -923.95% -159.68% 182.42% -64.18% -
  Horiz. % -624.50% -880.97% -618.23% -60.38% 101.17% 35.82% 100.00%
NP 275,910 261,878 198,692 -83,722 -81,436 -85,876 -118,516 -
  QoQ % 5.36% 31.80% 337.32% -2.81% 5.17% 27.54% -
  Horiz. % -232.80% -220.96% -167.65% 70.64% 68.71% 72.46% 100.00%
NP to SH 276,301 262,244 197,820 9,320 785 -8,824 -32,448 -
  QoQ % 5.36% 32.57% 2,022.53% 1,086.76% 108.90% 72.81% -
  Horiz. % -851.52% -808.20% -609.65% -28.72% -2.42% 27.19% 100.00%
Tax Rate 24.29 % 32.29 % 30.61 % - % - % - % - % -
  QoQ % -24.78% 5.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.35% 105.49% 100.00% - - - -
Total Cost 1,228,854 1,052,336 718,496 2,675,231 2,295,126 2,258,700 2,305,040 -34.18%
  QoQ % 16.77% 46.46% -73.14% 16.56% 1.61% -2.01% -
  Horiz. % 53.31% 45.65% 31.17% 116.06% 99.57% 97.99% 100.00%
Net Worth 499,091 409,088 0 73,578 50,485 40,851 36,872 465.27%
  QoQ % 22.00% 0.00% 0.00% 45.74% 23.58% 10.79% -
  Horiz. % 1,353.55% 1,109.46% 0.00% 199.55% 136.92% 110.79% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 499,091 409,088 0 73,578 50,485 40,851 36,872 465.27%
  QoQ % 22.00% 0.00% 0.00% 45.74% 23.58% 10.79% -
  Horiz. % 1,353.55% 1,109.46% 0.00% 199.55% 136.92% 110.79% 100.00%
NOSH 409,091 409,088 409,007 408,771 420,714 408,518 409,696 -0.10%
  QoQ % 0.00% 0.02% 0.06% -2.84% 2.99% -0.29% -
  Horiz. % 99.85% 99.85% 99.83% 99.77% 102.69% 99.71% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.34 % 19.93 % 21.66 % -3.23 % -3.68 % -3.95 % -5.42 % -
  QoQ % -7.98% -7.99% 770.59% 12.23% 6.84% 27.12% -
  Horiz. % -338.38% -367.71% -399.63% 59.59% 67.90% 72.88% 100.00%
ROE 55.36 % 64.10 % - % 12.67 % 1.56 % -21.60 % -88.00 % -
  QoQ % -13.63% 0.00% 0.00% 712.18% 107.22% 75.45% -
  Horiz. % -62.91% -72.84% 0.00% -14.40% -1.77% 24.55% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 367.83 321.25 224.25 633.97 526.17 531.88 533.69 -21.92%
  QoQ % 14.50% 43.26% -64.63% 20.49% -1.07% -0.34% -
  Horiz. % 68.92% 60.19% 42.02% 118.79% 98.59% 99.66% 100.00%
EPS 67.53 64.10 48.36 2.28 0.19 -2.16 -7.92 -
  QoQ % 5.35% 32.55% 2,021.05% 1,100.00% 108.80% 72.73% -
  Horiz. % -852.65% -809.34% -610.61% -28.79% -2.40% 27.27% 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 1.2200 1.0000 0.0000 0.1800 0.1200 0.1000 0.0900 465.83%
  QoQ % 22.00% 0.00% 0.00% 50.00% 20.00% 11.11% -
  Horiz. % 1,355.56% 1,111.11% 0.00% 200.00% 133.33% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 334.92 292.51 204.14 576.81 492.71 483.62 486.67 -22.00%
  QoQ % 14.50% 43.29% -64.61% 17.07% 1.88% -0.63% -
  Horiz. % 68.82% 60.10% 41.95% 118.52% 101.24% 99.37% 100.00%
EPS 61.50 58.37 44.03 2.07 0.17 -1.96 -7.22 -
  QoQ % 5.36% 32.57% 2,027.05% 1,117.65% 108.67% 72.85% -
  Horiz. % -851.80% -808.45% -609.83% -28.67% -2.35% 27.15% 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 1.1109 0.9105 0.0000 0.1638 0.1124 0.0909 0.0821 465.15%
  QoQ % 22.01% 0.00% 0.00% 45.73% 23.65% 10.72% -
  Horiz. % 1,353.11% 1,109.01% 0.00% 199.51% 136.91% 110.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.3200 1.3000 1.4000 0.9600 1.1500 1.9900 2.2900 -
P/RPS 0.36 0.40 0.62 0.15 0.22 0.37 0.43 -11.14%
  QoQ % -10.00% -35.48% 313.33% -31.82% -40.54% -13.95% -
  Horiz. % 83.72% 93.02% 144.19% 34.88% 51.16% 86.05% 100.00%
P/EPS 1.95 2.03 2.89 42.11 616.07 -92.13 -28.91 -
  QoQ % -3.94% -29.76% -93.14% -93.16% 768.70% -218.68% -
  Horiz. % -6.75% -7.02% -10.00% -145.66% -2,130.99% 318.68% 100.00%
EY 51.17 49.31 34.55 2.38 0.16 -1.09 -3.46 -
  QoQ % 3.77% 42.72% 1,351.68% 1,387.50% 114.68% 68.50% -
  Horiz. % -1,478.90% -1,425.14% -998.55% -68.79% -4.62% 31.50% 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 1.08 1.30 0.00 5.33 9.58 19.90 25.44 -87.76%
  QoQ % -16.92% 0.00% 0.00% -44.36% -51.86% -21.78% -
  Horiz. % 4.25% 5.11% 0.00% 20.95% 37.66% 78.22% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 -
Price 1.2900 1.3000 1.3100 1.3200 1.0900 1.2200 2.2300 -
P/RPS 0.35 0.40 0.58 0.21 0.21 0.23 0.42 -11.42%
  QoQ % -12.50% -31.03% 176.19% 0.00% -8.70% -45.24% -
  Horiz. % 83.33% 95.24% 138.10% 50.00% 50.00% 54.76% 100.00%
P/EPS 1.91 2.03 2.71 57.89 583.93 -56.48 -28.16 -
  QoQ % -5.91% -25.09% -95.32% -90.09% 1,133.87% -100.57% -
  Horiz. % -6.78% -7.21% -9.62% -205.58% -2,073.61% 200.57% 100.00%
EY 52.36 49.31 36.92 1.73 0.17 -1.77 -3.55 -
  QoQ % 6.19% 33.56% 2,034.10% 917.65% 109.60% 50.14% -
  Horiz. % -1,474.93% -1,389.01% -1,040.00% -48.73% -4.79% 49.86% 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 1.06 1.30 0.00 7.33 9.08 12.20 24.78 -87.70%
  QoQ % -18.46% 0.00% 0.00% -19.27% -25.57% -50.77% -
  Horiz. % 4.28% 5.25% 0.00% 29.58% 36.64% 49.23% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS