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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

286  459  574  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.29-0.045 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.895+0.115 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS