Highlights

[PUNCAK] QoQ Quarter Result on 2012-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     65.13%    YoY -     2,107.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 201,260 434,458 471,467 427,810 229,297 931,241 573,856 -50.24%
  QoQ % -53.68% -7.85% 10.20% 86.57% -75.38% 62.28% -
  Horiz. % 35.07% 75.71% 82.16% 74.55% 39.96% 162.28% 100.00%
PBT 78,828 52,042 79,948 121,799 71,583 -3,330 -26,356 -
  QoQ % 51.47% -34.91% -34.36% 70.15% 2,249.64% 87.37% -
  Horiz. % -299.09% -197.46% -303.34% -462.13% -271.60% 12.63% 100.00%
Tax -18,358 -594 -3,954 -40,533 -21,910 -19,315 8,217 -
  QoQ % -2,990.57% 84.98% 90.24% -85.00% -13.44% -335.06% -
  Horiz. % -223.41% -7.23% -48.12% -493.28% -266.64% -235.06% 100.00%
NP 60,470 51,448 75,994 81,266 49,673 -22,645 -18,139 -
  QoQ % 17.54% -32.30% -6.49% 63.60% 319.36% -24.84% -
  Horiz. % -333.37% -283.63% -418.95% -448.02% -273.85% 124.84% 100.00%
NP to SH 60,655 52,162 76,104 81,667 49,455 8,731 5,001 427.08%
  QoQ % 16.28% -31.46% -6.81% 65.13% 466.43% 74.59% -
  Horiz. % 1,212.86% 1,043.03% 1,521.78% 1,633.01% 988.90% 174.59% 100.00%
Tax Rate 23.29 % 1.14 % 4.95 % 33.28 % 30.61 % - % - % -
  QoQ % 1,942.98% -76.97% -85.13% 8.72% 0.00% 0.00% -
  Horiz. % 76.09% 3.72% 16.17% 108.72% 100.00% - -
Total Cost 140,790 383,010 395,473 346,544 179,624 953,886 591,995 -61.58%
  QoQ % -63.24% -3.15% 14.12% 92.93% -81.17% 61.13% -
  Horiz. % 23.78% 64.70% 66.80% 58.54% 30.34% 161.13% 100.00%
Net Worth 1,623,738 408,896 499,096 409,160 0 73,783 49,190 926.84%
  QoQ % 297.10% -18.07% 21.98% 0.00% 0.00% 50.00% -
  Horiz. % 3,300.94% 831.26% 1,014.63% 831.79% 0.00% 150.00% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,444 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 39.19 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,623,738 408,896 499,096 409,160 0 73,783 49,190 926.84%
  QoQ % 297.10% -18.07% 21.98% 0.00% 0.00% 50.00% -
  Horiz. % 3,300.94% 831.26% 1,014.63% 831.79% 0.00% 150.00% 100.00%
NOSH 409,002 408,896 409,095 409,160 409,007 409,906 409,918 -0.15%
  QoQ % 0.03% -0.05% -0.02% 0.04% -0.22% -0.00% -
  Horiz. % 99.78% 99.75% 99.80% 99.82% 99.78% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.05 % 11.84 % 16.12 % 19.00 % 21.66 % -2.43 % -3.16 % -
  QoQ % 153.80% -26.55% -15.16% -12.28% 991.36% 23.10% -
  Horiz. % -950.95% -374.68% -510.13% -601.27% -685.44% 76.90% 100.00%
ROE 3.74 % 12.76 % 15.25 % 19.96 % - % 11.83 % 10.17 % -48.64%
  QoQ % -70.69% -16.33% -23.60% 0.00% 0.00% 16.32% -
  Horiz. % 36.77% 125.47% 149.95% 196.26% 0.00% 116.32% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.21 106.25 115.25 104.56 56.06 227.18 139.99 -50.16%
  QoQ % -53.68% -7.81% 10.22% 86.51% -75.32% 62.28% -
  Horiz. % 35.15% 75.90% 82.33% 74.69% 40.05% 162.28% 100.00%
EPS 14.83 12.75 18.60 19.96 12.09 2.13 1.22 427.87%
  QoQ % 16.31% -31.45% -6.81% 65.10% 467.61% 74.59% -
  Horiz. % 1,215.57% 1,045.08% 1,524.59% 1,636.07% 990.98% 174.59% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.9700 1.0000 1.2200 1.0000 0.0000 0.1800 0.1200 928.37%
  QoQ % 297.00% -18.03% 22.00% 0.00% 0.00% 50.00% -
  Horiz. % 3,308.33% 833.33% 1,016.67% 833.33% 0.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.80 96.70 104.94 95.22 51.04 207.27 127.73 -50.23%
  QoQ % -53.67% -7.85% 10.21% 86.56% -75.38% 62.27% -
  Horiz. % 35.07% 75.71% 82.16% 74.55% 39.96% 162.27% 100.00%
EPS 13.50 11.61 16.94 18.18 11.01 1.94 1.11 428.06%
  QoQ % 16.28% -31.46% -6.82% 65.12% 467.53% 74.77% -
  Horiz. % 1,216.22% 1,045.95% 1,526.13% 1,637.84% 991.89% 174.77% 100.00%
DPS 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.6141 0.9101 1.1109 0.9107 0.0000 0.1642 0.1095 926.76%
  QoQ % 297.11% -18.08% 21.98% 0.00% 0.00% 49.95% -
  Horiz. % 3,300.55% 831.14% 1,014.52% 831.69% 0.00% 149.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.5100 1.1800 1.3200 1.3000 1.4000 0.9600 1.1500 -
P/RPS 3.07 1.11 1.15 1.24 2.50 0.42 0.82 140.92%
  QoQ % 176.58% -3.48% -7.26% -50.40% 495.24% -48.78% -
  Horiz. % 374.39% 135.37% 140.24% 151.22% 304.88% 51.22% 100.00%
P/EPS 10.18 9.25 7.10 6.51 11.58 45.07 94.26 -77.29%
  QoQ % 10.05% 30.28% 9.06% -43.78% -74.31% -52.19% -
  Horiz. % 10.80% 9.81% 7.53% 6.91% 12.29% 47.81% 100.00%
EY 9.82 10.81 14.09 15.35 8.64 2.22 1.06 340.50%
  QoQ % -9.16% -23.28% -8.21% 77.66% 289.19% 109.43% -
  Horiz. % 926.42% 1,019.81% 1,329.25% 1,448.11% 815.09% 209.43% 100.00%
DY 0.00 4.24 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.38 1.18 1.08 1.30 0.00 5.33 9.58 -88.35%
  QoQ % -67.80% 9.26% -16.92% 0.00% 0.00% -44.36% -
  Horiz. % 3.97% 12.32% 11.27% 13.57% 0.00% 55.64% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 -
Price 1.7600 1.3400 1.2900 1.3000 1.3100 1.3200 1.0900 -
P/RPS 3.58 1.26 1.12 1.24 2.34 0.58 0.78 175.92%
  QoQ % 184.13% 12.50% -9.68% -47.01% 303.45% -25.64% -
  Horiz. % 458.97% 161.54% 143.59% 158.97% 300.00% 74.36% 100.00%
P/EPS 11.87 10.50 6.93 6.51 10.83 61.97 89.34 -73.93%
  QoQ % 13.05% 51.52% 6.45% -39.89% -82.52% -30.64% -
  Horiz. % 13.29% 11.75% 7.76% 7.29% 12.12% 69.36% 100.00%
EY 8.43 9.52 14.42 15.35 9.23 1.61 1.12 283.60%
  QoQ % -11.45% -33.98% -6.06% 66.31% 473.29% 43.75% -
  Horiz. % 752.68% 850.00% 1,287.50% 1,370.54% 824.11% 143.75% 100.00%
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.44 1.34 1.06 1.30 0.00 7.33 9.08 -86.68%
  QoQ % -67.16% 26.42% -18.46% 0.00% 0.00% -19.27% -
  Horiz. % 4.85% 14.76% 11.67% 14.32% 0.00% 80.73% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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