Highlights

[PUNCAK] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     466.43%    YoY -     709.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 434,458 471,467 427,810 229,297 931,241 573,856 539,781 -13.42%
  QoQ % -7.85% 10.20% 86.57% -75.38% 62.28% 6.31% -
  Horiz. % 80.49% 87.34% 79.26% 42.48% 172.52% 106.31% 100.00%
PBT 52,042 79,948 121,799 71,583 -3,330 -26,356 -12,304 -
  QoQ % -34.91% -34.36% 70.15% 2,249.64% 87.37% -114.21% -
  Horiz. % -422.97% -649.77% -989.91% -581.79% 27.06% 214.21% 100.00%
Tax -594 -3,954 -40,533 -21,910 -19,315 8,217 -1,005 -29.46%
  QoQ % 84.98% 90.24% -85.00% -13.44% -335.06% 917.61% -
  Horiz. % 59.10% 393.43% 4,033.13% 2,180.10% 1,921.89% -817.61% 100.00%
NP 51,448 75,994 81,266 49,673 -22,645 -18,139 -13,309 -
  QoQ % -32.30% -6.49% 63.60% 319.36% -24.84% -36.29% -
  Horiz. % -386.57% -571.00% -610.61% -373.23% 170.15% 136.29% 100.00%
NP to SH 52,162 76,104 81,667 49,455 8,731 5,001 3,700 478.92%
  QoQ % -31.46% -6.81% 65.13% 466.43% 74.59% 35.16% -
  Horiz. % 1,409.78% 2,056.86% 2,207.22% 1,336.62% 235.97% 135.16% 100.00%
Tax Rate 1.14 % 4.95 % 33.28 % 30.61 % - % - % - % -
  QoQ % -76.97% -85.13% 8.72% 0.00% 0.00% 0.00% -
  Horiz. % 3.72% 16.17% 108.72% 100.00% - - -
Total Cost 383,010 395,473 346,544 179,624 953,886 591,995 553,090 -21.64%
  QoQ % -3.15% 14.12% 92.93% -81.17% 61.13% 7.03% -
  Horiz. % 69.25% 71.50% 62.66% 32.48% 172.46% 107.03% 100.00%
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
  QoQ % -18.07% 21.98% 0.00% 0.00% 50.00% 19.65% -
  Horiz. % 994.61% 1,214.02% 995.25% 0.00% 179.47% 119.65% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,444 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 39.19 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
  QoQ % -18.07% 21.98% 0.00% 0.00% 50.00% 19.65% -
  Horiz. % 994.61% 1,214.02% 995.25% 0.00% 179.47% 119.65% 100.00%
NOSH 408,896 409,095 409,160 409,007 409,906 409,918 411,111 -0.36%
  QoQ % -0.05% -0.02% 0.04% -0.22% -0.00% -0.29% -
  Horiz. % 99.46% 99.51% 99.53% 99.49% 99.71% 99.71% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.84 % 16.12 % 19.00 % 21.66 % -2.43 % -3.16 % -2.47 % -
  QoQ % -26.55% -15.16% -12.28% 991.36% 23.10% -27.94% -
  Horiz. % -479.35% -652.63% -769.23% -876.92% 98.38% 127.94% 100.00%
ROE 12.76 % 15.25 % 19.96 % - % 11.83 % 10.17 % 9.00 % 26.07%
  QoQ % -16.33% -23.60% 0.00% 0.00% 16.32% 13.00% -
  Horiz. % 141.78% 169.44% 221.78% 0.00% 131.44% 113.00% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.25 115.25 104.56 56.06 227.18 139.99 131.30 -13.11%
  QoQ % -7.81% 10.22% 86.51% -75.32% 62.28% 6.62% -
  Horiz. % 80.92% 87.78% 79.63% 42.70% 173.02% 106.62% 100.00%
EPS 12.75 18.60 19.96 12.09 2.13 1.22 0.90 480.80%
  QoQ % -31.45% -6.81% 65.10% 467.61% 74.59% 35.56% -
  Horiz. % 1,416.67% 2,066.67% 2,217.78% 1,343.33% 236.67% 135.56% 100.00%
DPS 5.00 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. % 100.00% - - - - - -
NAPS 1.0000 1.2200 1.0000 0.0000 0.1800 0.1200 0.1000 360.93%
  QoQ % -18.03% 22.00% 0.00% 0.00% 50.00% 20.00% -
  Horiz. % 1,000.00% 1,220.00% 1,000.00% 0.00% 180.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.70 104.94 95.22 51.04 207.27 127.73 120.14 -13.41%
  QoQ % -7.85% 10.21% 86.56% -75.38% 62.27% 6.32% -
  Horiz. % 80.49% 87.35% 79.26% 42.48% 172.52% 106.32% 100.00%
EPS 11.61 16.94 18.18 11.01 1.94 1.11 0.82 480.57%
  QoQ % -31.46% -6.82% 65.12% 467.53% 74.77% 35.37% -
  Horiz. % 1,415.85% 2,065.85% 2,217.07% 1,342.68% 236.59% 135.37% 100.00%
DPS 4.55 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. % 100.00% - - - - - -
NAPS 0.9101 1.1109 0.9107 0.0000 0.1642 0.1095 0.0915 359.29%
  QoQ % -18.08% 21.98% 0.00% 0.00% 49.95% 19.67% -
  Horiz. % 994.64% 1,214.10% 995.30% 0.00% 179.45% 119.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.1800 1.3200 1.3000 1.4000 0.9600 1.1500 1.9900 -
P/RPS 1.11 1.15 1.24 2.50 0.42 0.82 1.52 -18.83%
  QoQ % -3.48% -7.26% -50.40% 495.24% -48.78% -46.05% -
  Horiz. % 73.03% 75.66% 81.58% 164.47% 27.63% 53.95% 100.00%
P/EPS 9.25 7.10 6.51 11.58 45.07 94.26 221.11 -87.83%
  QoQ % 30.28% 9.06% -43.78% -74.31% -52.19% -57.37% -
  Horiz. % 4.18% 3.21% 2.94% 5.24% 20.38% 42.63% 100.00%
EY 10.81 14.09 15.35 8.64 2.22 1.06 0.45 724.57%
  QoQ % -23.28% -8.21% 77.66% 289.19% 109.43% 135.56% -
  Horiz. % 2,402.22% 3,131.11% 3,411.11% 1,920.00% 493.33% 235.56% 100.00%
DY 4.24 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. % 100.00% - - - - - -
P/NAPS 1.18 1.08 1.30 0.00 5.33 9.58 19.90 -84.66%
  QoQ % 9.26% -16.92% 0.00% 0.00% -44.36% -51.86% -
  Horiz. % 5.93% 5.43% 6.53% 0.00% 26.78% 48.14% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 -
Price 1.3400 1.2900 1.3000 1.3100 1.3200 1.0900 1.2200 -
P/RPS 1.26 1.12 1.24 2.34 0.58 0.78 0.93 22.33%
  QoQ % 12.50% -9.68% -47.01% 303.45% -25.64% -16.13% -
  Horiz. % 135.48% 120.43% 133.33% 251.61% 62.37% 83.87% 100.00%
P/EPS 10.50 6.93 6.51 10.83 61.97 89.34 135.56 -81.69%
  QoQ % 51.52% 6.45% -39.89% -82.52% -30.64% -34.10% -
  Horiz. % 7.75% 5.11% 4.80% 7.99% 45.71% 65.90% 100.00%
EY 9.52 14.42 15.35 9.23 1.61 1.12 0.74 444.81%
  QoQ % -33.98% -6.06% 66.31% 473.29% 43.75% 51.35% -
  Horiz. % 1,286.49% 1,948.65% 2,074.32% 1,247.30% 217.57% 151.35% 100.00%
DY 3.73 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. % 100.00% - - - - - -
P/NAPS 1.34 1.06 1.30 0.00 7.33 9.08 12.20 -76.91%
  QoQ % 26.42% -18.46% 0.00% 0.00% -19.27% -25.57% -
  Horiz. % 10.98% 8.69% 10.66% 0.00% 60.08% 74.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

355  358  586  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 INIX 0.325+0.025 
 JCY 0.75+0.035 
 KANGER 0.215-0.005 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS