Highlights

[PUNCAK] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -6.81%    YoY -     1,421.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 317,938 201,260 434,458 471,467 427,810 229,297 931,241 -51.18%
  QoQ % 57.97% -53.68% -7.85% 10.20% 86.57% -75.38% -
  Horiz. % 34.14% 21.61% 46.65% 50.63% 45.94% 24.62% 100.00%
PBT 82,892 78,828 52,042 79,948 121,799 71,583 -3,330 -
  QoQ % 5.16% 51.47% -34.91% -34.36% 70.15% 2,249.64% -
  Horiz. % -2,489.25% -2,367.21% -1,562.82% -2,400.84% -3,657.63% -2,149.64% 100.00%
Tax -21,781 -18,358 -594 -3,954 -40,533 -21,910 -19,315 8.35%
  QoQ % -18.65% -2,990.57% 84.98% 90.24% -85.00% -13.44% -
  Horiz. % 112.77% 95.05% 3.08% 20.47% 209.85% 113.44% 100.00%
NP 61,111 60,470 51,448 75,994 81,266 49,673 -22,645 -
  QoQ % 1.06% 17.54% -32.30% -6.49% 63.60% 319.36% -
  Horiz. % -269.87% -267.03% -227.19% -335.59% -358.87% -219.36% 100.00%
NP to SH 61,305 60,655 52,162 76,104 81,667 49,455 8,731 267.12%
  QoQ % 1.07% 16.28% -31.46% -6.81% 65.13% 466.43% -
  Horiz. % 702.15% 694.71% 597.43% 871.65% 935.37% 566.43% 100.00%
Tax Rate 26.28 % 23.29 % 1.14 % 4.95 % 33.28 % 30.61 % - % -
  QoQ % 12.84% 1,942.98% -76.97% -85.13% 8.72% 0.00% -
  Horiz. % 85.85% 76.09% 3.72% 16.17% 108.72% 100.00% -
Total Cost 256,827 140,790 383,010 395,473 346,544 179,624 953,886 -58.34%
  QoQ % 82.42% -63.24% -3.15% 14.12% 92.93% -81.17% -
  Horiz. % 26.92% 14.76% 40.15% 41.46% 36.33% 18.83% 100.00%
Net Worth 1,709,505 1,623,738 408,896 499,096 409,160 0 73,783 714.28%
  QoQ % 5.28% 297.10% -18.07% 21.98% 0.00% 0.00% -
  Horiz. % 2,316.93% 2,200.69% 554.19% 676.44% 554.54% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,444 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 39.19 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,709,505 1,623,738 408,896 499,096 409,160 0 73,783 714.28%
  QoQ % 5.28% 297.10% -18.07% 21.98% 0.00% 0.00% -
  Horiz. % 2,316.93% 2,200.69% 554.19% 676.44% 554.54% 0.00% 100.00%
NOSH 408,972 409,002 408,896 409,095 409,160 409,007 409,906 -0.15%
  QoQ % -0.01% 0.03% -0.05% -0.02% 0.04% -0.22% -
  Horiz. % 99.77% 99.78% 99.75% 99.80% 99.82% 99.78% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.22 % 30.05 % 11.84 % 16.12 % 19.00 % 21.66 % -2.43 % -
  QoQ % -36.04% 153.80% -26.55% -15.16% -12.28% 991.36% -
  Horiz. % -790.95% -1,236.63% -487.24% -663.37% -781.89% -891.36% 100.00%
ROE 3.59 % 3.74 % 12.76 % 15.25 % 19.96 % - % 11.83 % -54.87%
  QoQ % -4.01% -70.69% -16.33% -23.60% 0.00% 0.00% -
  Horiz. % 30.35% 31.61% 107.86% 128.91% 168.72% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.74 49.21 106.25 115.25 104.56 56.06 227.18 -51.11%
  QoQ % 57.98% -53.68% -7.81% 10.22% 86.51% -75.32% -
  Horiz. % 34.22% 21.66% 46.77% 50.73% 46.03% 24.68% 100.00%
EPS 14.99 14.83 12.75 18.60 19.96 12.09 2.13 267.68%
  QoQ % 1.08% 16.31% -31.45% -6.81% 65.10% 467.61% -
  Horiz. % 703.76% 696.24% 598.59% 873.24% 937.09% 567.61% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 4.1800 3.9700 1.0000 1.2200 1.0000 0.0000 0.1800 715.52%
  QoQ % 5.29% 297.00% -18.03% 22.00% 0.00% 0.00% -
  Horiz. % 2,322.22% 2,205.56% 555.56% 677.78% 555.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.77 44.80 96.70 104.94 95.22 51.04 207.27 -51.18%
  QoQ % 57.97% -53.67% -7.85% 10.21% 86.56% -75.38% -
  Horiz. % 34.14% 21.61% 46.65% 50.63% 45.94% 24.62% 100.00%
EPS 13.65 13.50 11.61 16.94 18.18 11.01 1.94 267.62%
  QoQ % 1.11% 16.28% -31.46% -6.82% 65.12% 467.53% -
  Horiz. % 703.61% 695.88% 598.45% 873.20% 937.11% 567.53% 100.00%
DPS 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.8050 3.6141 0.9101 1.1109 0.9107 0.0000 0.1642 714.37%
  QoQ % 5.28% 297.11% -18.08% 21.98% 0.00% 0.00% -
  Horiz. % 2,317.30% 2,201.04% 554.26% 676.55% 554.63% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 0.9600 -
P/RPS 2.46 3.07 1.11 1.15 1.24 2.50 0.42 225.28%
  QoQ % -19.87% 176.58% -3.48% -7.26% -50.40% 495.24% -
  Horiz. % 585.71% 730.95% 264.29% 273.81% 295.24% 595.24% 100.00%
P/EPS 12.74 10.18 9.25 7.10 6.51 11.58 45.07 -56.96%
  QoQ % 25.15% 10.05% 30.28% 9.06% -43.78% -74.31% -
  Horiz. % 28.27% 22.59% 20.52% 15.75% 14.44% 25.69% 100.00%
EY 7.85 9.82 10.81 14.09 15.35 8.64 2.22 132.28%
  QoQ % -20.06% -9.16% -23.28% -8.21% 77.66% 289.19% -
  Horiz. % 353.60% 442.34% 486.94% 634.68% 691.44% 389.19% 100.00%
DY 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.46 0.38 1.18 1.08 1.30 0.00 5.33 -80.50%
  QoQ % 21.05% -67.80% 9.26% -16.92% 0.00% 0.00% -
  Horiz. % 8.63% 7.13% 22.14% 20.26% 24.39% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 1.3200 -
P/RPS 3.40 3.58 1.26 1.12 1.24 2.34 0.58 225.46%
  QoQ % -5.03% 184.13% 12.50% -9.68% -47.01% 303.45% -
  Horiz. % 586.21% 617.24% 217.24% 193.10% 213.79% 403.45% 100.00%
P/EPS 17.61 11.87 10.50 6.93 6.51 10.83 61.97 -56.81%
  QoQ % 48.36% 13.05% 51.52% 6.45% -39.89% -82.52% -
  Horiz. % 28.42% 19.15% 16.94% 11.18% 10.51% 17.48% 100.00%
EY 5.68 8.43 9.52 14.42 15.35 9.23 1.61 131.93%
  QoQ % -32.62% -11.45% -33.98% -6.06% 66.31% 473.29% -
  Horiz. % 352.80% 523.60% 591.30% 895.65% 953.42% 573.29% 100.00%
DY 0.00 0.00 3.73 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.44 1.34 1.06 1.30 0.00 7.33 -80.55%
  QoQ % 43.18% -67.16% 26.42% -18.46% 0.00% 0.00% -
  Horiz. % 8.59% 6.00% 18.28% 14.46% 17.74% 0.00% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers