Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -6.12%    YoY -     2,683.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,135,705 1,038,396 805,040 1,563,032 1,504,765 1,314,214 917,188 15.30%
  QoQ % 9.37% 28.99% -48.49% 3.87% 14.50% 43.29% -
  Horiz. % 123.82% 113.22% 87.77% 170.42% 164.06% 143.29% 100.00%
PBT 321,666 323,440 315,312 325,372 364,440 386,764 286,332 8.06%
  QoQ % -0.55% 2.58% -3.09% -10.72% -5.77% 35.08% -
  Horiz. % 112.34% 112.96% 110.12% 113.63% 127.28% 135.08% 100.00%
Tax -85,204 -80,278 -73,432 -66,991 -88,529 -124,886 -87,640 -1.86%
  QoQ % -6.14% -9.32% -9.61% 24.33% 29.11% -42.50% -
  Horiz. % 97.22% 91.60% 83.79% 76.44% 101.01% 142.50% 100.00%
NP 236,462 243,162 241,880 258,381 275,910 261,878 198,692 12.29%
  QoQ % -2.76% 0.53% -6.39% -6.35% 5.36% 31.80% -
  Horiz. % 119.01% 122.38% 121.74% 130.04% 138.86% 131.80% 100.00%
NP to SH 237,234 243,920 242,620 259,388 276,301 262,244 197,820 12.86%
  QoQ % -2.74% 0.54% -6.46% -6.12% 5.36% 32.57% -
  Horiz. % 119.92% 123.30% 122.65% 131.12% 139.67% 132.57% 100.00%
Tax Rate 26.49 % 24.82 % 23.29 % 20.59 % 24.29 % 32.29 % 30.61 % -9.18%
  QoQ % 6.73% 6.57% 13.11% -15.23% -24.78% 5.49% -
  Horiz. % 86.54% 81.08% 76.09% 67.27% 79.35% 105.49% 100.00%
Total Cost 899,242 795,234 563,160 1,304,651 1,228,854 1,052,336 718,496 16.12%
  QoQ % 13.08% 41.21% -56.83% 6.17% 16.77% 46.46% -
  Horiz. % 125.16% 110.68% 78.38% 181.58% 171.03% 146.46% 100.00%
Net Worth 1,755,121 1,710,140 1,623,738 1,583,143 499,091 409,088 0 -
  QoQ % 2.63% 5.32% 2.56% 217.21% 22.00% 0.00% -
  Horiz. % 429.03% 418.04% 396.92% 386.99% 122.00% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,454 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 7.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,755,121 1,710,140 1,623,738 1,583,143 499,091 409,088 0 -
  QoQ % 2.63% 5.32% 2.56% 217.21% 22.00% 0.00% -
  Horiz. % 429.03% 418.04% 396.92% 386.99% 122.00% 100.00% -
NOSH 409,119 409,124 409,002 409,081 409,091 409,088 409,007 0.02%
  QoQ % -0.00% 0.03% -0.02% -0.00% 0.00% 0.02% -
  Horiz. % 100.03% 100.03% 100.00% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.82 % 23.42 % 30.05 % 16.53 % 18.34 % 19.93 % 21.66 % -2.60%
  QoQ % -11.10% -22.06% 81.79% -9.87% -7.98% -7.99% -
  Horiz. % 96.12% 108.13% 138.74% 76.32% 84.67% 92.01% 100.00%
ROE 13.52 % 14.26 % 14.94 % 16.38 % 55.36 % 64.10 % - % -
  QoQ % -5.19% -4.55% -8.79% -70.41% -13.63% 0.00% -
  Horiz. % 21.09% 22.25% 23.31% 25.55% 86.37% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 277.60 253.81 196.83 382.08 367.83 321.25 224.25 15.27%
  QoQ % 9.37% 28.95% -48.48% 3.87% 14.50% 43.26% -
  Horiz. % 123.79% 113.18% 87.77% 170.38% 164.03% 143.26% 100.00%
EPS 57.99 59.62 59.32 63.40 67.53 64.10 48.36 12.86%
  QoQ % -2.73% 0.51% -6.44% -6.12% 5.35% 32.55% -
  Horiz. % 119.91% 123.28% 122.66% 131.10% 139.64% 132.55% 100.00%
DPS 0.00 0.00 0.00 5.00 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 4.2900 4.1800 3.9700 3.8700 1.2200 1.0000 0.0000 -
  QoQ % 2.63% 5.29% 2.58% 217.21% 22.00% 0.00% -
  Horiz. % 429.00% 418.00% 397.00% 387.00% 122.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 252.78 231.12 179.18 347.89 334.92 292.51 204.14 15.30%
  QoQ % 9.37% 28.99% -48.50% 3.87% 14.50% 43.29% -
  Horiz. % 123.83% 113.22% 87.77% 170.42% 164.06% 143.29% 100.00%
EPS 52.80 54.29 54.00 57.73 61.50 58.37 44.03 12.86%
  QoQ % -2.74% 0.54% -6.46% -6.13% 5.36% 32.57% -
  Horiz. % 119.92% 123.30% 122.64% 131.12% 139.68% 132.57% 100.00%
DPS 0.00 0.00 0.00 4.55 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 3.9065 3.8064 3.6141 3.5237 1.1109 0.9105 0.0000 -
  QoQ % 2.63% 5.32% 2.57% 217.19% 22.01% 0.00% -
  Horiz. % 429.05% 418.06% 396.94% 387.01% 122.01% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.1400 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 -
P/RPS 1.13 0.75 0.77 0.31 0.36 0.40 0.62 49.15%
  QoQ % 50.67% -2.60% 148.39% -13.89% -10.00% -35.48% -
  Horiz. % 182.26% 120.97% 124.19% 50.00% 58.06% 64.52% 100.00%
P/EPS 5.42 3.20 2.55 1.86 1.95 2.03 2.89 52.02%
  QoQ % 69.38% 25.49% 37.10% -4.62% -3.94% -29.76% -
  Horiz. % 187.54% 110.73% 88.24% 64.36% 67.47% 70.24% 100.00%
EY 18.47 31.21 39.28 53.74 51.17 49.31 34.55 -34.11%
  QoQ % -40.82% -20.54% -26.91% 5.02% 3.77% 42.72% -
  Horiz. % 53.46% 90.33% 113.69% 155.54% 148.10% 142.72% 100.00%
DY 0.00 0.00 0.00 4.24 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 0.73 0.46 0.38 0.30 1.08 1.30 0.00 -
  QoQ % 58.70% 21.05% 26.67% -72.22% -16.92% 0.00% -
  Horiz. % 56.15% 35.38% 29.23% 23.08% 83.08% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 -
Price 3.4000 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 -
P/RPS 1.22 1.04 0.89 0.35 0.35 0.40 0.58 64.09%
  QoQ % 17.31% 16.85% 154.29% 0.00% -12.50% -31.03% -
  Horiz. % 210.34% 179.31% 153.45% 60.34% 60.34% 68.97% 100.00%
P/EPS 5.86 4.43 2.97 2.11 1.91 2.03 2.71 67.14%
  QoQ % 32.28% 49.16% 40.76% 10.47% -5.91% -25.09% -
  Horiz. % 216.24% 163.47% 109.59% 77.86% 70.48% 74.91% 100.00%
EY 17.05 22.58 33.70 47.32 52.36 49.31 36.92 -40.23%
  QoQ % -24.49% -33.00% -28.78% -9.63% 6.19% 33.56% -
  Horiz. % 46.18% 61.16% 91.28% 128.17% 141.82% 133.56% 100.00%
DY 0.00 0.00 0.00 3.73 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 0.79 0.63 0.44 0.35 1.06 1.30 0.00 -
  QoQ % 25.40% 43.18% 25.71% -66.98% -18.46% 0.00% -
  Horiz. % 60.77% 48.46% 33.85% 26.92% 81.54% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  411  514  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.49+0.30 
 AIRASIA 0.86+0.035 
 K1 0.49+0.045 
 BCMALL 0.29+0.03 
 HLT 0.845+0.15 
 HLT-WA 0.56+0.12 

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