Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2,022.53%    YoY -     709.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,563,032 1,504,765 1,314,214 917,188 2,591,509 2,213,690 2,172,824 -19.64%
  QoQ % 3.87% 14.50% 43.29% -64.61% 17.07% 1.88% -
  Horiz. % 71.94% 69.25% 60.48% 42.21% 119.27% 101.88% 100.00%
PBT 325,372 364,440 386,764 286,332 -75,163 -95,777 -90,954 -
  QoQ % -10.72% -5.77% 35.08% 480.95% 21.52% -5.30% -
  Horiz. % -357.73% -400.69% -425.23% -314.81% 82.64% 105.30% 100.00%
Tax -66,991 -88,529 -124,886 -87,640 -8,559 14,341 5,078 -
  QoQ % 24.33% 29.11% -42.50% -923.95% -159.68% 182.42% -
  Horiz. % -1,319.24% -1,743.39% -2,459.35% -1,725.88% -168.55% 282.42% 100.00%
NP 258,381 275,910 261,878 198,692 -83,722 -81,436 -85,876 -
  QoQ % -6.35% 5.36% 31.80% 337.32% -2.81% 5.17% -
  Horiz. % -300.88% -321.29% -304.95% -231.37% 97.49% 94.83% 100.00%
NP to SH 259,388 276,301 262,244 197,820 9,320 785 -8,824 -
  QoQ % -6.12% 5.36% 32.57% 2,022.53% 1,086.76% 108.90% -
  Horiz. % -2,939.57% -3,131.25% -2,971.94% -2,241.84% -105.62% -8.90% 100.00%
Tax Rate 20.59 % 24.29 % 32.29 % 30.61 % - % - % - % -
  QoQ % -15.23% -24.78% 5.49% 0.00% 0.00% 0.00% -
  Horiz. % 67.27% 79.35% 105.49% 100.00% - - -
Total Cost 1,304,651 1,228,854 1,052,336 718,496 2,675,231 2,295,126 2,258,700 -30.53%
  QoQ % 6.17% 16.77% 46.46% -73.14% 16.56% 1.61% -
  Horiz. % 57.76% 54.41% 46.59% 31.81% 118.44% 101.61% 100.00%
Net Worth 1,583,143 499,091 409,088 0 73,578 50,485 40,851 1,032.56%
  QoQ % 217.21% 22.00% 0.00% 0.00% 45.74% 23.58% -
  Horiz. % 3,875.33% 1,221.71% 1,001.40% 0.00% 180.11% 123.58% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,454 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 7.89 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,583,143 499,091 409,088 0 73,578 50,485 40,851 1,032.56%
  QoQ % 217.21% 22.00% 0.00% 0.00% 45.74% 23.58% -
  Horiz. % 3,875.33% 1,221.71% 1,001.40% 0.00% 180.11% 123.58% 100.00%
NOSH 409,081 409,091 409,088 409,007 408,771 420,714 408,518 0.09%
  QoQ % -0.00% 0.00% 0.02% 0.06% -2.84% 2.99% -
  Horiz. % 100.14% 100.14% 100.14% 100.12% 100.06% 102.99% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.53 % 18.34 % 19.93 % 21.66 % -3.23 % -3.68 % -3.95 % -
  QoQ % -9.87% -7.98% -7.99% 770.59% 12.23% 6.84% -
  Horiz. % -418.48% -464.30% -504.56% -548.35% 81.77% 93.16% 100.00%
ROE 16.38 % 55.36 % 64.10 % - % 12.67 % 1.56 % -21.60 % -
  QoQ % -70.41% -13.63% 0.00% 0.00% 712.18% 107.22% -
  Horiz. % -75.83% -256.30% -296.76% 0.00% -58.66% -7.22% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 382.08 367.83 321.25 224.25 633.97 526.17 531.88 -19.71%
  QoQ % 3.87% 14.50% 43.26% -64.63% 20.49% -1.07% -
  Horiz. % 71.84% 69.16% 60.40% 42.16% 119.19% 98.93% 100.00%
EPS 63.40 67.53 64.10 48.36 2.28 0.19 -2.16 -
  QoQ % -6.12% 5.35% 32.55% 2,021.05% 1,100.00% 108.80% -
  Horiz. % -2,935.19% -3,126.39% -2,967.59% -2,238.89% -105.56% -8.80% 100.00%
DPS 5.00 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. % 100.00% - - - - - -
NAPS 3.8700 1.2200 1.0000 0.0000 0.1800 0.1200 0.1000 1,031.52%
  QoQ % 217.21% 22.00% 0.00% 0.00% 50.00% 20.00% -
  Horiz. % 3,870.00% 1,220.00% 1,000.00% 0.00% 180.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 347.89 334.92 292.51 204.14 576.81 492.71 483.62 -19.64%
  QoQ % 3.87% 14.50% 43.29% -64.61% 17.07% 1.88% -
  Horiz. % 71.93% 69.25% 60.48% 42.21% 119.27% 101.88% 100.00%
EPS 57.73 61.50 58.37 44.03 2.07 0.17 -1.96 -
  QoQ % -6.13% 5.36% 32.57% 2,027.05% 1,117.65% 108.67% -
  Horiz. % -2,945.41% -3,137.76% -2,978.06% -2,246.43% -105.61% -8.67% 100.00%
DPS 4.55 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. % 100.00% - - - - - -
NAPS 3.5237 1.1109 0.9105 0.0000 0.1638 0.1124 0.0909 1,032.77%
  QoQ % 217.19% 22.01% 0.00% 0.00% 45.73% 23.65% -
  Horiz. % 3,876.46% 1,222.11% 1,001.65% 0.00% 180.20% 123.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.1800 1.3200 1.3000 1.4000 0.9600 1.1500 1.9900 -
P/RPS 0.31 0.36 0.40 0.62 0.15 0.22 0.37 -11.08%
  QoQ % -13.89% -10.00% -35.48% 313.33% -31.82% -40.54% -
  Horiz. % 83.78% 97.30% 108.11% 167.57% 40.54% 59.46% 100.00%
P/EPS 1.86 1.95 2.03 2.89 42.11 616.07 -92.13 -
  QoQ % -4.62% -3.94% -29.76% -93.14% -93.16% 768.70% -
  Horiz. % -2.02% -2.12% -2.20% -3.14% -45.71% -668.70% 100.00%
EY 53.74 51.17 49.31 34.55 2.38 0.16 -1.09 -
  QoQ % 5.02% 3.77% 42.72% 1,351.68% 1,387.50% 114.68% -
  Horiz. % -4,930.28% -4,694.50% -4,523.85% -3,169.72% -218.35% -14.68% 100.00%
DY 4.24 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. % 100.00% - - - - - -
P/NAPS 0.30 1.08 1.30 0.00 5.33 9.58 19.90 -93.82%
  QoQ % -72.22% -16.92% 0.00% 0.00% -44.36% -51.86% -
  Horiz. % 1.51% 5.43% 6.53% 0.00% 26.78% 48.14% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 -
Price 1.3400 1.2900 1.3000 1.3100 1.3200 1.0900 1.2200 -
P/RPS 0.35 0.35 0.40 0.58 0.21 0.21 0.23 32.13%
  QoQ % 0.00% -12.50% -31.03% 176.19% 0.00% -8.70% -
  Horiz. % 152.17% 152.17% 173.91% 252.17% 91.30% 91.30% 100.00%
P/EPS 2.11 1.91 2.03 2.71 57.89 583.93 -56.48 -
  QoQ % 10.47% -5.91% -25.09% -95.32% -90.09% 1,133.87% -
  Horiz. % -3.74% -3.38% -3.59% -4.80% -102.50% -1,033.87% 100.00%
EY 47.32 52.36 49.31 36.92 1.73 0.17 -1.77 -
  QoQ % -9.63% 6.19% 33.56% 2,034.10% 917.65% 109.60% -
  Horiz. % -2,673.45% -2,958.19% -2,785.88% -2,085.88% -97.74% -9.60% 100.00%
DY 3.73 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. % 100.00% - - - - - -
P/NAPS 0.35 1.06 1.30 0.00 7.33 9.08 12.20 -90.53%
  QoQ % -66.98% -18.46% 0.00% 0.00% -19.27% -25.57% -
  Horiz. % 2.87% 8.69% 10.66% 0.00% 60.08% 74.43% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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