Highlights

[PUNCAK] QoQ Cumulative 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 -     430.63%    YoY -     709.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,128,574 657,107 229,297 2,591,509 1,660,268 1,086,412 27.30%
  QoQ % 38.50% 71.75% 186.57% -91.15% 56.09% 52.82% -
  Horiz. % 143.87% 103.88% 60.48% 21.11% 238.54% 152.82% 100.00%
PBT 325,372 273,330 193,382 71,583 -75,163 -71,833 -45,477 -
  QoQ % 19.04% 41.34% 170.15% 195.24% -4.64% -57.95% -
  Horiz. % -715.46% -601.03% -425.23% -157.40% 165.28% 157.95% 100.00%
Tax -66,991 -66,397 -62,443 -21,910 -8,559 10,756 2,539 -
  QoQ % -0.89% -6.33% -185.00% -155.99% -179.57% 323.63% -
  Horiz. % -2,638.48% -2,615.08% -2,459.35% -862.94% -337.10% 423.63% 100.00%
NP 258,381 206,933 130,939 49,673 -83,722 -61,077 -42,938 -
  QoQ % 24.86% 58.04% 163.60% 159.33% -37.08% -42.24% -
  Horiz. % -601.75% -481.93% -304.95% -115.69% 194.98% 142.24% 100.00%
NP to SH 259,388 207,226 131,122 49,455 9,320 589 -4,412 -
  QoQ % 25.17% 58.04% 165.13% 430.63% 1,482.34% 113.35% -
  Horiz. % -5,879.15% -4,696.87% -2,971.94% -1,120.92% -211.24% -13.35% 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 1,304,651 921,641 526,168 179,624 2,675,231 1,721,345 1,129,350 10.05%
  QoQ % 41.56% 75.16% 192.93% -93.29% 55.42% 52.42% -
  Horiz. % 115.52% 81.61% 46.59% 15.91% 236.88% 152.42% 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 % 41.52 % 32.05 % - % 12.67 % 1.17 % -10.80 % -
  QoQ % -60.55% 29.55% 0.00% 0.00% 982.91% 110.83% -
  Horiz. % -151.67% -384.44% -296.76% 0.00% -117.31% -10.83% 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 382.08 275.87 160.63 56.06 633.97 394.63 265.94 27.19%
  QoQ % 38.50% 71.74% 186.53% -91.16% 60.65% 48.39% -
  Horiz. % 143.67% 103.73% 60.40% 21.08% 238.39% 148.39% 100.00%
EPS 63.40 50.65 32.05 12.09 2.28 0.14 -1.08 -
  QoQ % 25.17% 58.03% 165.10% 430.26% 1,528.57% 112.96% -
  Horiz. % -5,870.37% -4,689.81% -2,967.59% -1,119.44% -211.11% -12.96% 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 347.89 251.19 146.26 51.04 576.81 369.54 241.81 27.30%
  QoQ % 38.50% 71.74% 186.56% -91.15% 56.09% 52.82% -
  Horiz. % 143.87% 103.88% 60.49% 21.11% 238.54% 152.82% 100.00%
EPS 57.73 46.12 29.18 11.01 2.07 0.13 -0.98 -
  QoQ % 25.17% 58.05% 165.03% 431.88% 1,492.31% 113.27% -
  Horiz. % -5,890.82% -4,706.12% -2,977.55% -1,123.47% -211.22% -13.27% 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 0.48 0.81 2.50 0.15 0.29 0.75 -44.36%
  QoQ % -35.42% -40.74% -67.60% 1,566.67% -48.28% -61.33% -
  Horiz. % 41.33% 64.00% 108.00% 333.33% 20.00% 38.67% 100.00%
P/EPS 1.86 2.61 4.06 11.58 42.11 821.43 -184.26 -
  QoQ % -28.74% -35.71% -64.94% -72.50% -94.87% 545.80% -
  Horiz. % -1.01% -1.42% -2.20% -6.28% -22.85% -445.80% 100.00%
EY 53.74 38.38 24.66 8.64 2.38 0.12 -0.54 -
  QoQ % 40.02% 55.64% 185.42% 263.03% 1,883.33% 122.22% -
  Horiz. % -9,951.85% -7,107.41% -4,566.67% -1,600.00% -440.74% -22.22% 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 0.47 0.81 2.34 0.21 0.28 0.46 -16.59%
  QoQ % -25.53% -41.98% -65.38% 1,014.29% -25.00% -39.13% -
  Horiz. % 76.09% 102.17% 176.09% 508.70% 45.65% 60.87% 100.00%
P/EPS 2.11 2.55 4.06 10.83 57.89 778.57 -112.96 -
  QoQ % -17.25% -37.19% -62.51% -81.29% -92.56% 789.24% -
  Horiz. % -1.87% -2.26% -3.59% -9.59% -51.25% -689.24% 100.00%
EY 47.32 39.27 24.66 9.23 1.73 0.13 -0.89 -
  QoQ % 20.50% 59.25% 167.17% 433.53% 1,230.77% 114.61% -
  Horiz. % -5,316.85% -4,412.36% -2,770.79% -1,037.08% -194.38% -14.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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