Highlights

[PUNCAK] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     58.04%    YoY -     35,082.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 519,198 201,260 1,563,032 1,128,574 657,107 229,297 2,591,509 -65.79%
  QoQ % 157.97% -87.12% 38.50% 71.75% 186.57% -91.15% -
  Horiz. % 20.03% 7.77% 60.31% 43.55% 25.36% 8.85% 100.00%
PBT 161,720 78,828 325,372 273,330 193,382 71,583 -75,163 -
  QoQ % 105.16% -75.77% 19.04% 41.34% 170.15% 195.24% -
  Horiz. % -215.16% -104.88% -432.89% -363.65% -257.28% -95.24% 100.00%
Tax -40,139 -18,358 -66,991 -66,397 -62,443 -21,910 -8,559 180.44%
  QoQ % -118.65% 72.60% -0.89% -6.33% -185.00% -155.99% -
  Horiz. % 468.97% 214.49% 782.70% 775.76% 729.56% 255.99% 100.00%
NP 121,581 60,470 258,381 206,933 130,939 49,673 -83,722 -
  QoQ % 101.06% -76.60% 24.86% 58.04% 163.60% 159.33% -
  Horiz. % -145.22% -72.23% -308.62% -247.17% -156.40% -59.33% 100.00%
NP to SH 121,960 60,655 259,388 207,226 131,122 49,455 9,320 456.18%
  QoQ % 101.07% -76.62% 25.17% 58.04% 165.13% 430.63% -
  Horiz. % 1,308.58% 650.80% 2,783.13% 2,223.45% 1,406.89% 530.63% 100.00%
Tax Rate 24.82 % 23.29 % 20.59 % 24.29 % 32.29 % 30.61 % - % -
  QoQ % 6.57% 13.11% -15.23% -24.78% 5.49% 0.00% -
  Horiz. % 81.08% 76.09% 67.27% 79.35% 105.49% 100.00% -
Total Cost 397,617 140,790 1,304,651 921,641 526,168 179,624 2,675,231 -71.97%
  QoQ % 182.42% -89.21% 41.56% 75.16% 192.93% -93.29% -
  Horiz. % 14.86% 5.26% 48.77% 34.45% 19.67% 6.71% 100.00%
Net Worth 1,710,140 1,623,738 1,583,143 499,091 409,088 0 73,578 715.99%
  QoQ % 5.32% 2.56% 217.21% 22.00% 0.00% 0.00% -
  Horiz. % 2,324.22% 2,206.80% 2,151.63% 678.31% 555.99% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,454 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,710,140 1,623,738 1,583,143 499,091 409,088 0 73,578 715.99%
  QoQ % 5.32% 2.56% 217.21% 22.00% 0.00% 0.00% -
  Horiz. % 2,324.22% 2,206.80% 2,151.63% 678.31% 555.99% 0.00% 100.00%
NOSH 409,124 409,002 409,081 409,091 409,088 409,007 408,771 0.06%
  QoQ % 0.03% -0.02% -0.00% 0.00% 0.02% 0.06% -
  Horiz. % 100.09% 100.06% 100.08% 100.08% 100.08% 100.06% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.42 % 30.05 % 16.53 % 18.34 % 19.93 % 21.66 % -3.23 % -
  QoQ % -22.06% 81.79% -9.87% -7.98% -7.99% 770.59% -
  Horiz. % -725.08% -930.34% -511.76% -567.80% -617.03% -670.59% 100.00%
ROE 7.13 % 3.74 % 16.38 % 41.52 % 32.05 % - % 12.67 % -31.86%
  QoQ % 90.64% -77.17% -60.55% 29.55% 0.00% 0.00% -
  Horiz. % 56.27% 29.52% 129.28% 327.70% 252.96% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.90 49.21 382.08 275.87 160.63 56.06 633.97 -65.81%
  QoQ % 157.87% -87.12% 38.50% 71.74% 186.53% -91.16% -
  Horiz. % 20.02% 7.76% 60.27% 43.51% 25.34% 8.84% 100.00%
EPS 29.81 14.83 63.40 50.65 32.05 12.09 2.28 455.86%
  QoQ % 101.01% -76.61% 25.17% 58.03% 165.10% 430.26% -
  Horiz. % 1,307.46% 650.44% 2,780.70% 2,221.49% 1,405.70% 530.26% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 4.1800 3.9700 3.8700 1.2200 1.0000 0.0000 0.1800 715.52%
  QoQ % 5.29% 2.58% 217.21% 22.00% 0.00% 0.00% -
  Horiz. % 2,322.22% 2,205.56% 2,150.00% 677.78% 555.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 115.56 44.80 347.89 251.19 146.26 51.04 576.81 -65.79%
  QoQ % 157.95% -87.12% 38.50% 71.74% 186.56% -91.15% -
  Horiz. % 20.03% 7.77% 60.31% 43.55% 25.36% 8.85% 100.00%
EPS 27.15 13.50 57.73 46.12 29.18 11.01 2.07 457.03%
  QoQ % 101.11% -76.62% 25.17% 58.05% 165.03% 431.88% -
  Horiz. % 1,311.59% 652.17% 2,788.89% 2,228.02% 1,409.66% 531.88% 100.00%
DPS 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.8064 3.6141 3.5237 1.1109 0.9105 0.0000 0.1638 715.89%
  QoQ % 5.32% 2.57% 217.19% 22.01% 0.00% 0.00% -
  Horiz. % 2,323.81% 2,206.41% 2,151.22% 678.21% 555.86% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 0.9600 -
P/RPS 1.51 3.07 0.31 0.48 0.81 2.50 0.15 366.88%
  QoQ % -50.81% 890.32% -35.42% -40.74% -67.60% 1,566.67% -
  Horiz. % 1,006.67% 2,046.67% 206.67% 320.00% 540.00% 1,666.67% 100.00%
P/EPS 6.41 10.18 1.86 2.61 4.06 11.58 42.11 -71.52%
  QoQ % -37.03% 447.31% -28.74% -35.71% -64.94% -72.50% -
  Horiz. % 15.22% 24.17% 4.42% 6.20% 9.64% 27.50% 100.00%
EY 15.61 9.82 53.74 38.38 24.66 8.64 2.38 250.79%
  QoQ % 58.96% -81.73% 40.02% 55.64% 185.42% 263.03% -
  Horiz. % 655.88% 412.61% 2,257.98% 1,612.61% 1,036.13% 363.03% 100.00%
DY 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.46 0.38 0.30 1.08 1.30 0.00 5.33 -80.50%
  QoQ % 21.05% 26.67% -72.22% -16.92% 0.00% 0.00% -
  Horiz. % 8.63% 7.13% 5.63% 20.26% 24.39% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 1.3200 -
P/RPS 2.08 3.58 0.35 0.47 0.81 2.34 0.21 361.85%
  QoQ % -41.90% 922.86% -25.53% -41.98% -65.38% 1,014.29% -
  Horiz. % 990.48% 1,704.76% 166.67% 223.81% 385.71% 1,114.29% 100.00%
P/EPS 8.86 11.87 2.11 2.55 4.06 10.83 57.89 -71.42%
  QoQ % -25.36% 462.56% -17.25% -37.19% -62.51% -81.29% -
  Horiz. % 15.30% 20.50% 3.64% 4.40% 7.01% 18.71% 100.00%
EY 11.29 8.43 47.32 39.27 24.66 9.23 1.73 249.62%
  QoQ % 33.93% -82.19% 20.50% 59.25% 167.17% 433.53% -
  Horiz. % 652.60% 487.28% 2,735.26% 2,269.94% 1,425.43% 533.53% 100.00%
DY 0.00 0.00 3.73 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.44 0.35 1.06 1.30 0.00 7.33 -80.55%
  QoQ % 43.18% 25.71% -66.98% -18.46% 0.00% 0.00% -
  Horiz. % 8.59% 6.00% 4.77% 14.46% 17.74% 0.00% 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
 
 

412  477  574  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.35-0.03 
 ARBB 0.295+0.02 
 SAMAIDEN 2.03+0.35 
 CYPARK 1.50+0.16 
 KTG 0.265-0.005 
 CONNECT 0.235+0.01 
 MESTRON 0.22+0.005 
 QES 0.3550.00 

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