Highlights

[PUNCAK] QoQ Quarter Result on 2009-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -11.10%    YoY -     275.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 518,884 504,951 461,459 494,175 487,587 443,779 358,680 28.00%
  QoQ % 2.76% 9.42% -6.62% 1.35% 9.87% 23.73% -
  Horiz. % 144.66% 140.78% 128.65% 137.78% 135.94% 123.73% 100.00%
PBT -47,586 -20,722 26,391 98,257 102,456 85,502 5,616 -
  QoQ % -129.64% -178.52% -73.14% -4.10% 19.83% 1,422.47% -
  Horiz. % -847.33% -368.98% 469.93% 1,749.59% 1,824.36% 1,522.47% 100.00%
Tax 10,064 12,067 -9,416 -25,942 -25,357 -24,135 938 388.58%
  QoQ % -16.60% 228.15% 63.70% -2.31% -5.06% -2,673.03% -
  Horiz. % 1,072.92% 1,286.46% -1,003.84% -2,765.67% -2,703.30% -2,573.03% 100.00%
NP -37,522 -8,655 16,975 72,315 77,099 61,367 6,554 -
  QoQ % -333.53% -150.99% -76.53% -6.21% 25.64% 836.33% -
  Horiz. % -572.51% -132.06% 259.00% 1,103.37% 1,176.37% 936.33% 100.00%
NP to SH -37,503 -8,388 3,707 46,745 52,580 39,288 -3,707 369.75%
  QoQ % -347.10% -326.27% -92.07% -11.10% 33.83% 1,159.83% -
  Horiz. % 1,011.68% 226.27% -100.00% -1,260.99% -1,418.40% -1,059.83% 100.00%
Tax Rate - % - % 35.68 % 26.40 % 24.75 % 28.23 % -16.70 % -
  QoQ % 0.00% 0.00% 35.15% 6.67% -12.33% 269.04% -
  Horiz. % 0.00% 0.00% -213.65% -158.08% -148.20% -169.04% 100.00%
Total Cost 556,406 513,606 444,484 421,860 410,488 382,412 352,126 35.78%
  QoQ % 8.33% 15.55% 5.36% 2.77% 7.34% 8.60% -
  Horiz. % 158.01% 145.86% 126.23% 119.80% 116.57% 108.60% 100.00%
Net Worth 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 -6.47%
  QoQ % 0.09% -0.54% -15.99% 19.60% -1.40% -8.26% -
  Horiz. % 90.48% 90.40% 90.89% 108.18% 90.45% 91.74% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 41,125 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,227,899 1,226,798 1,233,437 1,468,193 1,227,541 1,245,000 1,357,125 -6.47%
  QoQ % 0.09% -0.54% -15.99% 19.60% -1.40% -8.26% -
  Horiz. % 90.48% 90.40% 90.89% 108.18% 90.45% 91.74% 100.00%
NOSH 409,299 408,932 411,145 408,967 409,180 415,000 411,250 -0.32%
  QoQ % 0.09% -0.54% 0.53% -0.05% -1.40% 0.91% -
  Horiz. % 99.53% 99.44% 99.97% 99.45% 99.50% 100.91% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -7.23 % -1.71 % 3.68 % 14.63 % 15.81 % 13.83 % 1.83 % -
  QoQ % -322.81% -146.47% -74.85% -7.46% 14.32% 655.74% -
  Horiz. % -395.08% -93.44% 201.09% 799.45% 863.93% 755.74% 100.00%
ROE -3.05 % -0.68 % 0.30 % 3.18 % 4.28 % 3.16 % -0.27 % 405.69%
  QoQ % -348.53% -326.67% -90.57% -25.70% 35.44% 1,270.37% -
  Horiz. % 1,129.63% 251.85% -111.11% -1,177.78% -1,585.19% -1,170.37% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 126.77 123.48 112.24 120.83 119.16 106.93 87.22 28.40%
  QoQ % 2.66% 10.01% -7.11% 1.40% 11.44% 22.60% -
  Horiz. % 145.35% 141.57% 128.69% 138.53% 136.62% 122.60% 100.00%
EPS -9.17 -2.05 0.91 11.43 12.85 9.60 -0.91 368.51%
  QoQ % -347.32% -325.27% -92.04% -11.05% 33.85% 1,154.95% -
  Horiz. % 1,007.69% 225.27% -100.00% -1,256.04% -1,412.09% -1,054.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0000 3.0000 3.0000 3.5900 3.0000 3.0000 3.3000 -6.17%
  QoQ % 0.00% 0.00% -16.43% 19.67% 0.00% -9.09% -
  Horiz. % 90.91% 90.91% 90.91% 108.79% 90.91% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 115.49 112.39 102.71 109.99 108.53 98.77 79.83 28.00%
  QoQ % 2.76% 9.42% -6.62% 1.35% 9.88% 23.73% -
  Horiz. % 144.67% 140.79% 128.66% 137.78% 135.95% 123.73% 100.00%
EPS -8.35 -1.87 0.83 10.40 11.70 8.74 -0.83 368.00%
  QoQ % -346.52% -325.30% -92.02% -11.11% 33.87% 1,153.01% -
  Horiz. % 1,006.02% 225.30% -100.00% -1,253.01% -1,409.64% -1,053.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.7330 2.7306 2.7453 3.2678 2.7322 2.7711 3.0206 -6.47%
  QoQ % 0.09% -0.54% -15.99% 19.60% -1.40% -8.26% -
  Horiz. % 90.48% 90.40% 90.89% 108.18% 90.45% 91.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.7600 2.6600 3.0300 3.2300 3.1600 2.9500 2.6400 -
P/RPS 2.18 2.15 2.70 2.67 2.65 2.76 3.03 -19.76%
  QoQ % 1.40% -20.37% 1.12% 0.75% -3.99% -8.91% -
  Horiz. % 71.95% 70.96% 89.11% 88.12% 87.46% 91.09% 100.00%
P/EPS -30.12 -129.68 336.06 28.26 24.59 31.16 -292.88 -78.14%
  QoQ % 76.77% -138.59% 1,089.17% 14.92% -21.08% 110.64% -
  Horiz. % 10.28% 44.28% -114.74% -9.65% -8.40% -10.64% 100.00%
EY -3.32 -0.77 0.30 3.54 4.07 3.21 -0.34 358.76%
  QoQ % -331.17% -356.67% -91.53% -13.02% 26.79% 1,044.12% -
  Horiz. % 976.47% 226.47% -88.24% -1,041.18% -1,197.06% -944.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 0.89 1.01 0.90 1.05 0.98 0.80 9.79%
  QoQ % 3.37% -11.88% 12.22% -14.29% 7.14% 22.50% -
  Horiz. % 115.00% 111.25% 126.25% 112.50% 131.25% 122.50% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 23/11/09 25/08/09 25/05/09 26/02/09 -
Price 2.8400 2.3800 2.6800 3.1700 3.3000 2.8500 2.8800 -
P/RPS 2.24 1.93 2.39 2.62 2.77 2.67 3.30 -22.82%
  QoQ % 16.06% -19.25% -8.78% -5.42% 3.75% -19.09% -
  Horiz. % 67.88% 58.48% 72.42% 79.39% 83.94% 80.91% 100.00%
P/EPS -31.00 -116.03 297.24 27.73 25.68 30.10 -319.50 -78.97%
  QoQ % 73.28% -139.04% 971.91% 7.98% -14.68% 109.42% -
  Horiz. % 9.70% 36.32% -93.03% -8.68% -8.04% -9.42% 100.00%
EY -3.23 -0.86 0.34 3.61 3.89 3.32 -0.31 379.10%
  QoQ % -275.58% -352.94% -90.58% -7.20% 17.17% 1,170.97% -
  Horiz. % 1,041.94% 277.42% -109.68% -1,164.52% -1,254.84% -1,070.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.95 0.79 0.89 0.88 1.10 0.95 0.87 6.06%
  QoQ % 20.25% -11.24% 1.14% -20.00% 15.79% 9.20% -
  Horiz. % 109.20% 90.80% 102.30% 101.15% 126.44% 109.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

197  252  429  1331 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.515-0.02 
 LAMBO-WB 0.01+0.005 
 ARMADA 0.18-0.005 
 GAMUDA-WE 0.145+0.025 
 JAKS 0.99-0.02 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.265+0.035 
 HUBLINE 0.0450.00 

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