Highlights

[PUNCAK] QoQ Cumulative 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 -     25.17%    YoY -     2,683.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 851,779 519,198 201,260 1,563,032 1,128,574 657,107 229,297 139.67%
  QoQ % 64.06% 157.97% -87.12% 38.50% 71.75% 186.57% -
  Horiz. % 371.47% 226.43% 87.77% 681.66% 492.19% 286.57% 100.00%
PBT 241,250 161,720 78,828 325,372 273,330 193,382 71,583 124.62%
  QoQ % 49.18% 105.16% -75.77% 19.04% 41.34% 170.15% -
  Horiz. % 337.02% 225.92% 110.12% 454.54% 381.84% 270.15% 100.00%
Tax -63,903 -40,139 -18,358 -66,991 -66,397 -62,443 -21,910 104.00%
  QoQ % -59.20% -118.65% 72.60% -0.89% -6.33% -185.00% -
  Horiz. % 291.66% 183.20% 83.79% 305.76% 303.04% 285.00% 100.00%
NP 177,347 121,581 60,470 258,381 206,933 130,939 49,673 133.42%
  QoQ % 45.87% 101.06% -76.60% 24.86% 58.04% 163.60% -
  Horiz. % 357.03% 244.76% 121.74% 520.16% 416.59% 263.60% 100.00%
NP to SH 177,926 121,960 60,655 259,388 207,226 131,122 49,455 134.61%
  QoQ % 45.89% 101.07% -76.62% 25.17% 58.04% 165.13% -
  Horiz. % 359.77% 246.61% 122.65% 524.49% 419.02% 265.13% 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 674,432 397,617 140,790 1,304,651 921,641 526,168 179,624 141.38%
  QoQ % 69.62% 182.42% -89.21% 41.56% 75.16% 192.93% -
  Horiz. % 375.47% 221.36% 78.38% 726.32% 513.09% 292.93% 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 10.14 % 7.13 % 3.74 % 16.38 % 41.52 % 32.05 % - % -
  QoQ % 42.22% 90.64% -77.17% -60.55% 29.55% 0.00% -
  Horiz. % 31.64% 22.25% 11.67% 51.11% 129.55% 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 208.20 126.90 49.21 382.08 275.87 160.63 56.06 139.63%
  QoQ % 64.07% 157.87% -87.12% 38.50% 71.74% 186.53% -
  Horiz. % 371.39% 226.36% 87.78% 681.56% 492.10% 286.53% 100.00%
EPS 43.49 29.81 14.83 63.40 50.65 32.05 12.09 134.59%
  QoQ % 45.89% 101.01% -76.61% 25.17% 58.03% 165.10% -
  Horiz. % 359.72% 246.57% 122.66% 524.40% 418.94% 265.10% 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 189.59 115.56 44.80 347.89 251.19 146.26 51.04 139.66%
  QoQ % 64.06% 157.95% -87.12% 38.50% 71.74% 186.56% -
  Horiz. % 371.45% 226.41% 87.77% 681.60% 492.14% 286.56% 100.00%
EPS 39.60 27.15 13.50 57.73 46.12 29.18 11.01 134.57%
  QoQ % 45.86% 101.11% -76.62% 25.17% 58.05% 165.03% -
  Horiz. % 359.67% 246.59% 122.62% 524.34% 418.89% 265.03% 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 1.51 1.51 3.07 0.31 0.48 0.81 2.50 -28.52%
  QoQ % 0.00% -50.81% 890.32% -35.42% -40.74% -67.60% -
  Horiz. % 60.40% 60.40% 122.80% 12.40% 19.20% 32.40% 100.00%
P/EPS 7.22 6.41 10.18 1.86 2.61 4.06 11.58 -27.00%
  QoQ % 12.64% -37.03% 447.31% -28.74% -35.71% -64.94% -
  Horiz. % 62.35% 55.35% 87.91% 16.06% 22.54% 35.06% 100.00%
EY 13.85 15.61 9.82 53.74 38.38 24.66 8.64 36.93%
  QoQ % -11.27% 58.96% -81.73% 40.02% 55.64% 185.42% -
  Horiz. % 160.30% 180.67% 113.66% 621.99% 444.21% 285.42% 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 1.63 2.08 3.58 0.35 0.47 0.81 2.34 -21.40%
  QoQ % -21.63% -41.90% 922.86% -25.53% -41.98% -65.38% -
  Horiz. % 69.66% 88.89% 152.99% 14.96% 20.09% 34.62% 100.00%
P/EPS 7.82 8.86 11.87 2.11 2.55 4.06 10.83 -19.50%
  QoQ % -11.74% -25.36% 462.56% -17.25% -37.19% -62.51% -
  Horiz. % 72.21% 81.81% 109.60% 19.48% 23.55% 37.49% 100.00%
EY 12.79 11.29 8.43 47.32 39.27 24.66 9.23 24.27%
  QoQ % 13.29% 33.93% -82.19% 20.50% 59.25% 167.17% -
  Horiz. % 138.57% 122.32% 91.33% 512.68% 425.46% 267.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  216  554  954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.055+0.025 
 IRIS 0.275+0.015 
 VC 0.08+0.02 
 ANZO 0.215-0.02 
 KNM 0.23+0.015 
 MLAB 0.05+0.01 
 MQTECH 0.075+0.01 
 TDEX 0.08+0.02 
 PA 0.065+0.005 

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