[PUNCAK] QoQ Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 471,467 427,810 229,297 931,241 573,856 539,781 546,631 -9.37% QoQ % 10.20% 86.57% -75.38% 62.28% 6.31% -1.25% - Horiz. % 86.25% 78.26% 41.95% 170.36% 104.98% 98.75% 100.00%
PBT 79,948 121,799 71,583 -3,330 -26,356 -12,304 -33,173 - QoQ % -34.36% 70.15% 2,249.64% 87.37% -114.21% 62.91% - Horiz. % -241.00% -367.16% -215.79% 10.04% 79.45% 37.09% 100.00%
Tax -3,954 -40,533 -21,910 -19,315 8,217 -1,005 3,544 - QoQ % 90.24% -85.00% -13.44% -335.06% 917.61% -128.36% - Horiz. % -111.57% -1,143.71% -618.23% -545.01% 231.86% -28.36% 100.00%
NP 75,994 81,266 49,673 -22,645 -18,139 -13,309 -29,629 - QoQ % -6.49% 63.60% 319.36% -24.84% -36.29% 55.08% - Horiz. % -256.49% -274.28% -167.65% 76.43% 61.22% 44.92% 100.00%
NP to SH 76,104 81,667 49,455 8,731 5,001 3,700 -8,112 - QoQ % -6.81% 65.13% 466.43% 74.59% 35.16% 145.61% - Horiz. % -938.17% -1,006.74% -609.65% -107.63% -61.65% -45.61% 100.00%
Tax Rate 4.95 % 33.28 % 30.61 % - % - % - % - % - QoQ % -85.13% 8.72% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16.17% 108.72% 100.00% - - - -
Total Cost 395,473 346,544 179,624 953,886 591,995 553,090 576,260 -22.14% QoQ % 14.12% 92.93% -81.17% 61.13% 7.03% -4.02% - Horiz. % 68.63% 60.14% 31.17% 165.53% 102.73% 95.98% 100.00%
Net Worth 499,096 409,160 0 73,783 49,190 41,111 36,872 465.27% QoQ % 21.98% 0.00% 0.00% 50.00% 19.65% 11.49% - Horiz. % 1,353.56% 1,109.66% 0.00% 200.10% 133.41% 111.49% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 499,096 409,160 0 73,783 49,190 41,111 36,872 465.27% QoQ % 21.98% 0.00% 0.00% 50.00% 19.65% 11.49% - Horiz. % 1,353.56% 1,109.66% 0.00% 200.10% 133.41% 111.49% 100.00%
NOSH 409,095 409,160 409,007 409,906 409,918 411,111 409,696 -0.10% QoQ % -0.02% 0.04% -0.22% -0.00% -0.29% 0.35% - Horiz. % 99.85% 99.87% 99.83% 100.05% 100.05% 100.35% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.12 % 19.00 % 21.66 % -2.43 % -3.16 % -2.47 % -5.42 % - QoQ % -15.16% -12.28% 991.36% 23.10% -27.94% 54.43% - Horiz. % -297.42% -350.55% -399.63% 44.83% 58.30% 45.57% 100.00%
ROE 15.25 % 19.96 % - % 11.83 % 10.17 % 9.00 % -22.00 % - QoQ % -23.60% 0.00% 0.00% 16.32% 13.00% 140.91% - Horiz. % -69.32% -90.73% 0.00% -53.77% -46.23% -40.91% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 115.25 104.56 56.06 227.18 139.99 131.30 133.42 -9.27% QoQ % 10.22% 86.51% -75.32% 62.28% 6.62% -1.59% - Horiz. % 86.38% 78.37% 42.02% 170.27% 104.92% 98.41% 100.00%
EPS 18.60 19.96 12.09 2.13 1.22 0.90 -1.98 - QoQ % -6.81% 65.10% 467.61% 74.59% 35.56% 145.45% - Horiz. % -939.39% -1,008.08% -610.61% -107.58% -61.62% -45.45% 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 1.2200 1.0000 0.0000 0.1800 0.1200 0.1000 0.0900 465.83% QoQ % 22.00% 0.00% 0.00% 50.00% 20.00% 11.11% - Horiz. % 1,355.56% 1,111.11% 0.00% 200.00% 133.33% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 104.94 95.22 51.04 207.27 127.73 120.14 121.67 -9.37% QoQ % 10.21% 86.56% -75.38% 62.27% 6.32% -1.26% - Horiz. % 86.25% 78.26% 41.95% 170.35% 104.98% 98.74% 100.00%
EPS 16.94 18.18 11.01 1.94 1.11 0.82 -1.81 - QoQ % -6.82% 65.12% 467.53% 74.77% 35.37% 145.30% - Horiz. % -935.91% -1,004.42% -608.29% -107.18% -61.33% -45.30% 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 1.1109 0.9107 0.0000 0.1642 0.1095 0.0915 0.0821 465.15% QoQ % 21.98% 0.00% 0.00% 49.95% 19.67% 11.45% - Horiz. % 1,353.11% 1,109.26% 0.00% 200.00% 133.37% 111.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.3200 1.3000 1.4000 0.9600 1.1500 1.9900 2.2900 -
P/RPS 1.15 1.24 2.50 0.42 0.82 1.52 1.72 -23.48% QoQ % -7.26% -50.40% 495.24% -48.78% -46.05% -11.63% - Horiz. % 66.86% 72.09% 145.35% 24.42% 47.67% 88.37% 100.00%
P/EPS 7.10 6.51 11.58 45.07 94.26 221.11 -115.66 - QoQ % 9.06% -43.78% -74.31% -52.19% -57.37% 291.17% - Horiz. % -6.14% -5.63% -10.01% -38.97% -81.50% -191.17% 100.00%
EY 14.09 15.35 8.64 2.22 1.06 0.45 -0.86 - QoQ % -8.21% 77.66% 289.19% 109.43% 135.56% 152.33% - Horiz. % -1,638.37% -1,784.88% -1,004.65% -258.14% -123.26% -52.33% 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 1.08 1.30 0.00 5.33 9.58 19.90 25.44 -87.76% QoQ % -16.92% 0.00% 0.00% -44.36% -51.86% -21.78% - Horiz. % 4.25% 5.11% 0.00% 20.95% 37.66% 78.22% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 -
Price 1.2900 1.3000 1.3100 1.3200 1.0900 1.2200 2.2300 -
P/RPS 1.12 1.24 2.34 0.58 0.78 0.93 1.67 -23.33% QoQ % -9.68% -47.01% 303.45% -25.64% -16.13% -44.31% - Horiz. % 67.07% 74.25% 140.12% 34.73% 46.71% 55.69% 100.00%
P/EPS 6.93 6.51 10.83 61.97 89.34 135.56 -112.63 - QoQ % 6.45% -39.89% -82.52% -30.64% -34.10% 220.36% - Horiz. % -6.15% -5.78% -9.62% -55.02% -79.32% -120.36% 100.00%
EY 14.42 15.35 9.23 1.61 1.12 0.74 -0.89 - QoQ % -6.06% 66.31% 473.29% 43.75% 51.35% 183.15% - Horiz. % -1,620.22% -1,724.72% -1,037.08% -180.90% -125.84% -83.15% 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 1.06 1.30 0.00 7.33 9.08 12.20 24.78 -87.70% QoQ % -18.46% 0.00% 0.00% -19.27% -25.57% -50.77% - Horiz. % 4.28% 5.25% 0.00% 29.58% 36.64% 49.23% 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.
Comment
PNHB - Q4 Dec 2011.pdf 
