Highlights

[PUNCAK] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     16.28%    YoY -     22.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 144,022 332,581 317,938 201,260 434,458 471,467 427,810 -51.51%
  QoQ % -56.70% 4.61% 57.97% -53.68% -7.85% 10.20% -
  Horiz. % 33.66% 77.74% 74.32% 47.04% 101.55% 110.20% 100.00%
PBT -39,300 79,530 82,892 78,828 52,042 79,948 121,799 -
  QoQ % -149.42% -4.06% 5.16% 51.47% -34.91% -34.36% -
  Horiz. % -32.27% 65.30% 68.06% 64.72% 42.73% 65.64% 100.00%
Tax 61,753 -23,764 -21,781 -18,358 -594 -3,954 -40,533 -
  QoQ % 359.86% -9.10% -18.65% -2,990.57% 84.98% 90.24% -
  Horiz. % -152.35% 58.63% 53.74% 45.29% 1.47% 9.76% 100.00%
NP 22,453 55,766 61,111 60,470 51,448 75,994 81,266 -57.48%
  QoQ % -59.74% -8.75% 1.06% 17.54% -32.30% -6.49% -
  Horiz. % 27.63% 68.62% 75.20% 74.41% 63.31% 93.51% 100.00%
NP to SH 22,625 55,966 61,305 60,655 52,162 76,104 81,667 -57.40%
  QoQ % -59.57% -8.71% 1.07% 16.28% -31.46% -6.81% -
  Horiz. % 27.70% 68.53% 75.07% 74.27% 63.87% 93.19% 100.00%
Tax Rate - % 29.88 % 26.28 % 23.29 % 1.14 % 4.95 % 33.28 % -
  QoQ % 0.00% 13.70% 12.84% 1,942.98% -76.97% -85.13% -
  Horiz. % 0.00% 89.78% 78.97% 69.98% 3.43% 14.87% 100.00%
Total Cost 121,569 276,815 256,827 140,790 383,010 395,473 346,544 -50.16%
  QoQ % -56.08% 7.78% 82.42% -63.24% -3.15% 14.12% -
  Horiz. % 35.08% 79.88% 74.11% 40.63% 110.52% 114.12% 100.00%
Net Worth 1,776,079 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 165.39%
  QoQ % 1.20% 2.67% 5.28% 297.10% -18.07% 21.98% -
  Horiz. % 434.08% 428.95% 417.81% 396.85% 99.94% 121.98% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 20,444 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,776,079 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 165.39%
  QoQ % 1.20% 2.67% 5.28% 297.10% -18.07% 21.98% -
  Horiz. % 434.08% 428.95% 417.81% 396.85% 99.94% 121.98% 100.00%
NOSH 409,234 409,108 408,972 409,002 408,896 409,095 409,160 0.01%
  QoQ % 0.03% 0.03% -0.01% 0.03% -0.05% -0.02% -
  Horiz. % 100.02% 99.99% 99.95% 99.96% 99.94% 99.98% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.59 % 16.77 % 19.22 % 30.05 % 11.84 % 16.12 % 19.00 % -12.32%
  QoQ % -7.04% -12.75% -36.04% 153.80% -26.55% -15.16% -
  Horiz. % 82.05% 88.26% 101.16% 158.16% 62.32% 84.84% 100.00%
ROE 1.27 % 3.19 % 3.59 % 3.74 % 12.76 % 15.25 % 19.96 % -83.98%
  QoQ % -60.19% -11.14% -4.01% -70.69% -16.33% -23.60% -
  Horiz. % 6.36% 15.98% 17.99% 18.74% 63.93% 76.40% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.19 81.29 77.74 49.21 106.25 115.25 104.56 -51.52%
  QoQ % -56.71% 4.57% 57.98% -53.68% -7.81% 10.22% -
  Horiz. % 33.66% 77.74% 74.35% 47.06% 101.62% 110.22% 100.00%
EPS 5.53 13.68 14.99 14.83 12.75 18.60 19.96 -57.40%
  QoQ % -59.58% -8.74% 1.08% 16.31% -31.45% -6.81% -
  Horiz. % 27.71% 68.54% 75.10% 74.30% 63.88% 93.19% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.3400 4.2900 4.1800 3.9700 1.0000 1.2200 1.0000 165.36%
  QoQ % 1.17% 2.63% 5.29% 297.00% -18.03% 22.00% -
  Horiz. % 434.00% 429.00% 418.00% 397.00% 100.00% 122.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.06 74.02 70.77 44.80 96.70 104.94 95.22 -51.51%
  QoQ % -56.69% 4.59% 57.97% -53.67% -7.85% 10.21% -
  Horiz. % 33.67% 77.74% 74.32% 47.05% 101.55% 110.21% 100.00%
EPS 5.04 12.46 13.65 13.50 11.61 16.94 18.18 -57.38%
  QoQ % -59.55% -8.72% 1.11% 16.28% -31.46% -6.82% -
  Horiz. % 27.72% 68.54% 75.08% 74.26% 63.86% 93.18% 100.00%
DPS 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.9531 3.9064 3.8050 3.6141 0.9101 1.1109 0.9107 165.39%
  QoQ % 1.20% 2.66% 5.28% 297.11% -18.08% 21.98% -
  Horiz. % 434.07% 428.94% 417.81% 396.85% 99.93% 121.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.2500 3.1400 1.9100 1.5100 1.1800 1.3200 1.3000 -
P/RPS 9.23 3.86 2.46 3.07 1.11 1.15 1.24 279.84%
  QoQ % 139.12% 56.91% -19.87% 176.58% -3.48% -7.26% -
  Horiz. % 744.35% 311.29% 198.39% 247.58% 89.52% 92.74% 100.00%
P/EPS 58.79 22.95 12.74 10.18 9.25 7.10 6.51 331.92%
  QoQ % 156.17% 80.14% 25.15% 10.05% 30.28% 9.06% -
  Horiz. % 903.07% 352.53% 195.70% 156.37% 142.09% 109.06% 100.00%
EY 1.70 4.36 7.85 9.82 10.81 14.09 15.35 -76.85%
  QoQ % -61.01% -44.46% -20.06% -9.16% -23.28% -8.21% -
  Horiz. % 11.07% 28.40% 51.14% 63.97% 70.42% 91.79% 100.00%
DY 0.00 0.00 0.00 0.00 4.24 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.73 0.46 0.38 1.18 1.08 1.30 -30.63%
  QoQ % 2.74% 58.70% 21.05% -67.80% 9.26% -16.92% -
  Horiz. % 57.69% 56.15% 35.38% 29.23% 90.77% 83.08% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 -
Price 3.5500 3.4000 2.6400 1.7600 1.3400 1.2900 1.3000 -
P/RPS 10.09 4.18 3.40 3.58 1.26 1.12 1.24 303.02%
  QoQ % 141.39% 22.94% -5.03% 184.13% 12.50% -9.68% -
  Horiz. % 813.71% 337.10% 274.19% 288.71% 101.61% 90.32% 100.00%
P/EPS 64.21 24.85 17.61 11.87 10.50 6.93 6.51 358.01%
  QoQ % 158.39% 41.11% 48.36% 13.05% 51.52% 6.45% -
  Horiz. % 986.33% 381.72% 270.51% 182.33% 161.29% 106.45% 100.00%
EY 1.56 4.02 5.68 8.43 9.52 14.42 15.35 -78.13%
  QoQ % -61.19% -29.23% -32.62% -11.45% -33.98% -6.06% -
  Horiz. % 10.16% 26.19% 37.00% 54.92% 62.02% 93.94% 100.00%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.79 0.63 0.44 1.34 1.06 1.30 -26.39%
  QoQ % 3.80% 25.40% 43.18% -67.16% 26.42% -18.46% -
  Horiz. % 63.08% 60.77% 48.46% 33.85% 103.08% 81.54% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers