Highlights

[PUNCAK] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     35.16%    YoY -     119.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 427,810 229,297 931,241 573,856 539,781 546,631 575,496 -17.95%
  QoQ % 86.57% -75.38% 62.28% 6.31% -1.25% -5.02% -
  Horiz. % 74.34% 39.84% 161.82% 99.72% 93.79% 94.98% 100.00%
PBT 121,799 71,583 -3,330 -26,356 -12,304 -33,173 -14,018 -
  QoQ % 70.15% 2,249.64% 87.37% -114.21% 62.91% -136.65% -
  Horiz. % -868.88% -510.65% 23.76% 188.02% 87.77% 236.65% 100.00%
Tax -40,533 -21,910 -19,315 8,217 -1,005 3,544 12,633 -
  QoQ % -85.00% -13.44% -335.06% 917.61% -128.36% -71.95% -
  Horiz. % -320.85% -173.43% -152.89% 65.04% -7.96% 28.05% 100.00%
NP 81,266 49,673 -22,645 -18,139 -13,309 -29,629 -1,385 -
  QoQ % 63.60% 319.36% -24.84% -36.29% 55.08% -2,039.28% -
  Horiz. % -5,867.58% -3,586.50% 1,635.02% 1,309.68% 960.94% 2,139.28% 100.00%
NP to SH 81,667 49,455 8,731 5,001 3,700 -8,112 -1,185 -
  QoQ % 65.13% 466.43% 74.59% 35.16% 145.61% -584.56% -
  Horiz. % -6,891.73% -4,173.42% -736.79% -422.03% -312.24% 684.56% 100.00%
Tax Rate 33.28 % 30.61 % - % - % - % - % - % -
  QoQ % 8.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.72% 100.00% - - - - -
Total Cost 346,544 179,624 953,886 591,995 553,090 576,260 576,881 -28.83%
  QoQ % 92.93% -81.17% 61.13% 7.03% -4.02% -0.11% -
  Horiz. % 60.07% 31.14% 165.35% 102.62% 95.88% 99.89% 100.00%
Net Worth 409,160 0 73,783 49,190 41,111 36,872 1,228,750 -51.99%
  QoQ % 0.00% 0.00% 50.00% 19.65% 11.49% -97.00% -
  Horiz. % 33.30% 0.00% 6.00% 4.00% 3.35% 3.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 409,160 0 73,783 49,190 41,111 36,872 1,228,750 -51.99%
  QoQ % 0.00% 0.00% 50.00% 19.65% 11.49% -97.00% -
  Horiz. % 33.30% 0.00% 6.00% 4.00% 3.35% 3.00% 100.00%
NOSH 409,160 409,007 409,906 409,918 411,111 409,696 409,583 -0.07%
  QoQ % 0.04% -0.22% -0.00% -0.29% 0.35% 0.03% -
  Horiz. % 99.90% 99.86% 100.08% 100.08% 100.37% 100.03% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.00 % 21.66 % -2.43 % -3.16 % -2.47 % -5.42 % -0.24 % -
  QoQ % -12.28% 991.36% 23.10% -27.94% 54.43% -2,158.33% -
  Horiz. % -7,916.67% -9,025.00% 1,012.50% 1,316.67% 1,029.17% 2,258.33% 100.00%
ROE 19.96 % - % 11.83 % 10.17 % 9.00 % -22.00 % -0.10 % -
  QoQ % 0.00% 0.00% 16.32% 13.00% 140.91% -21,900.00% -
  Horiz. % -19,960.00% 0.00% -11,830.00% -10,170.00% -9,000.00% 22,000.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 104.56 56.06 227.18 139.99 131.30 133.42 140.51 -17.90%
  QoQ % 86.51% -75.32% 62.28% 6.62% -1.59% -5.05% -
  Horiz. % 74.41% 39.90% 161.68% 99.63% 93.45% 94.95% 100.00%
EPS 19.96 12.09 2.13 1.22 0.90 -1.98 -0.29 -
  QoQ % 65.10% 467.61% 74.59% 35.56% 145.45% -582.76% -
  Horiz. % -6,882.76% -4,168.97% -734.48% -420.69% -310.34% 682.76% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.0000 0.0000 0.1800 0.1200 0.1000 0.0900 3.0000 -51.96%
  QoQ % 0.00% 0.00% 50.00% 20.00% 11.11% -97.00% -
  Horiz. % 33.33% 0.00% 6.00% 4.00% 3.33% 3.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 95.22 51.04 207.27 127.73 120.14 121.67 128.09 -17.95%
  QoQ % 86.56% -75.38% 62.27% 6.32% -1.26% -5.01% -
  Horiz. % 74.34% 39.85% 161.82% 99.72% 93.79% 94.99% 100.00%
EPS 18.18 11.01 1.94 1.11 0.82 -1.81 -0.26 -
  QoQ % 65.12% 467.53% 74.77% 35.37% 145.30% -596.15% -
  Horiz. % -6,992.31% -4,234.62% -746.15% -426.92% -315.38% 696.15% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.9107 0.0000 0.1642 0.1095 0.0915 0.0821 2.7349 -51.99%
  QoQ % 0.00% 0.00% 49.95% 19.67% 11.45% -97.00% -
  Horiz. % 33.30% 0.00% 6.00% 4.00% 3.35% 3.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.3000 1.4000 0.9600 1.1500 1.9900 2.2900 2.3000 -
P/RPS 1.24 2.50 0.42 0.82 1.52 1.72 1.64 -17.02%
  QoQ % -50.40% 495.24% -48.78% -46.05% -11.63% 4.88% -
  Horiz. % 75.61% 152.44% 25.61% 50.00% 92.68% 104.88% 100.00%
P/EPS 6.51 11.58 45.07 94.26 221.11 -115.66 -794.97 -
  QoQ % -43.78% -74.31% -52.19% -57.37% 291.17% 85.45% -
  Horiz. % -0.82% -1.46% -5.67% -11.86% -27.81% 14.55% 100.00%
EY 15.35 8.64 2.22 1.06 0.45 -0.86 -0.13 -
  QoQ % 77.66% 289.19% 109.43% 135.56% 152.33% -561.54% -
  Horiz. % -11,807.69% -6,646.15% -1,707.69% -815.38% -346.15% 661.54% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.30 0.00 5.33 9.58 19.90 25.44 0.77 41.83%
  QoQ % 0.00% 0.00% -44.36% -51.86% -21.78% 3,203.90% -
  Horiz. % 168.83% 0.00% 692.21% 1,244.16% 2,584.42% 3,303.90% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 24/02/11 -
Price 1.3000 1.3100 1.3200 1.0900 1.2200 2.2300 2.3800 -
P/RPS 1.24 2.34 0.58 0.78 0.93 1.67 1.69 -18.67%
  QoQ % -47.01% 303.45% -25.64% -16.13% -44.31% -1.18% -
  Horiz. % 73.37% 138.46% 34.32% 46.15% 55.03% 98.82% 100.00%
P/EPS 6.51 10.83 61.97 89.34 135.56 -112.63 -822.62 -
  QoQ % -39.89% -82.52% -30.64% -34.10% 220.36% 86.31% -
  Horiz. % -0.79% -1.32% -7.53% -10.86% -16.48% 13.69% 100.00%
EY 15.35 9.23 1.61 1.12 0.74 -0.89 -0.12 -
  QoQ % 66.31% 473.29% 43.75% 51.35% 183.15% -641.67% -
  Horiz. % -12,791.67% -7,691.67% -1,341.67% -933.33% -616.67% 741.67% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.30 0.00 7.33 9.08 12.20 24.78 0.79 39.43%
  QoQ % 0.00% 0.00% -19.27% -25.57% -50.77% 3,036.71% -
  Horiz. % 164.56% 0.00% 927.85% 1,149.37% 1,544.30% 3,136.71% 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.
 


 

256  321  540  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers