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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers