Highlights

[PUNCAK] QoQ TTM Result on 2012-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     116.57%    YoY -     569.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,534,995 1,563,032 2,059,815 2,162,204 2,274,175 2,591,509 2,235,764 -22.16%
  QoQ % -1.79% -24.12% -4.74% -4.92% -12.25% 15.91% -
  Horiz. % 68.66% 69.91% 92.13% 96.71% 101.72% 115.91% 100.00%
PBT 332,617 325,372 270,000 163,696 29,593 -75,163 -85,851 -
  QoQ % 2.23% 20.51% 64.94% 453.16% 139.37% 12.45% -
  Horiz. % -387.44% -379.00% -314.50% -190.67% -34.47% 87.55% 100.00%
Tax -63,439 -66,991 -85,712 -73,541 -34,013 -8,559 23,389 -
  QoQ % 5.30% 21.84% -16.55% -116.21% -297.39% -136.59% -
  Horiz. % -271.23% -286.42% -366.46% -314.43% -145.42% -36.59% 100.00%
NP 269,178 258,381 184,288 90,155 -4,420 -83,722 -62,462 -
  QoQ % 4.18% 40.21% 104.41% 2,139.71% 94.72% -34.04% -
  Horiz. % -430.95% -413.66% -295.04% -144.34% 7.08% 134.04% 100.00%
NP to SH 270,589 259,388 215,957 144,854 66,887 9,320 -596 -
  QoQ % 4.32% 20.11% 49.09% 116.57% 617.67% 1,663.76% -
  Horiz. % -45,400.84% -43,521.48% -36,234.39% -24,304.36% -11,222.65% -1,563.76% 100.00%
Tax Rate 19.07 % 20.59 % 31.75 % 44.93 % 114.94 % - % - % -
  QoQ % -7.38% -35.15% -29.33% -60.91% 0.00% 0.00% -
  Horiz. % 16.59% 17.91% 27.62% 39.09% 100.00% - -
Total Cost 1,265,817 1,304,651 1,875,527 2,072,049 2,278,595 2,675,231 2,298,226 -32.78%
  QoQ % -2.98% -30.44% -9.48% -9.06% -14.83% 16.40% -
  Horiz. % 55.08% 56.77% 81.61% 90.16% 99.15% 116.40% 100.00%
Net Worth 1,623,738 408,896 499,096 409,160 0 73,783 49,190 926.84%
  QoQ % 297.10% -18.07% 21.98% 0.00% 0.00% 50.00% -
  Horiz. % 3,300.94% 831.26% 1,014.63% 831.79% 0.00% 150.00% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 20,444 20,444 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 7.56 % 7.88 % - % - % - % - % - % -
  QoQ % -4.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.94% 100.00% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,623,738 408,896 499,096 409,160 0 73,783 49,190 926.84%
  QoQ % 297.10% -18.07% 21.98% 0.00% 0.00% 50.00% -
  Horiz. % 3,300.94% 831.26% 1,014.63% 831.79% 0.00% 150.00% 100.00%
NOSH 409,002 408,896 409,095 409,160 409,007 409,906 409,918 -0.15%
  QoQ % 0.03% -0.05% -0.02% 0.04% -0.22% -0.00% -
  Horiz. % 99.78% 99.75% 99.80% 99.82% 99.78% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.54 % 16.53 % 8.95 % 4.17 % -0.19 % -3.23 % -2.79 % -
  QoQ % 6.11% 84.69% 114.63% 2,294.74% 94.12% -15.77% -
  Horiz. % -628.67% -592.47% -320.79% -149.46% 6.81% 115.77% 100.00%
ROE 16.66 % 63.44 % 43.27 % 35.40 % - % 12.63 % -1.21 % -
  QoQ % -73.74% 46.61% 22.23% 0.00% 0.00% 1,143.80% -
  Horiz. % -1,376.86% -5,242.97% -3,576.03% -2,925.62% 0.00% -1,043.80% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 375.30 382.26 503.51 528.45 556.02 632.22 545.42 -22.04%
  QoQ % -1.82% -24.08% -4.72% -4.96% -12.05% 15.91% -
  Horiz. % 68.81% 70.09% 92.32% 96.89% 101.94% 115.91% 100.00%
EPS 66.16 63.44 52.79 35.40 16.35 2.27 -0.15 -
  QoQ % 4.29% 20.17% 49.12% 116.51% 620.26% 1,613.33% -
  Horiz. % -44,106.67% -42,293.33% -35,193.33% -23,600.00% -10,900.00% -1,513.33% 100.00%
DPS 5.00 5.00 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% 100.00% - - - - -
NAPS 3.9700 1.0000 1.2200 1.0000 0.0000 0.1800 0.1200 928.37%
  QoQ % 297.00% -18.03% 22.00% 0.00% 0.00% 50.00% -
  Horiz. % 3,308.33% 833.33% 1,016.67% 833.33% 0.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 341.65 347.89 458.47 481.25 506.18 576.81 497.63 -22.16%
  QoQ % -1.79% -24.12% -4.73% -4.93% -12.24% 15.91% -
  Horiz. % 68.66% 69.91% 92.13% 96.71% 101.72% 115.91% 100.00%
EPS 60.23 57.73 48.07 32.24 14.89 2.07 -0.13 -
  QoQ % 4.33% 20.10% 49.10% 116.52% 619.32% 1,692.31% -
  Horiz. % -46,330.77% -44,407.70% -36,976.93% -24,800.00% -11,453.85% -1,592.31% 100.00%
DPS 4.55 4.55 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% 100.00% - - - - -
NAPS 3.6141 0.9101 1.1109 0.9107 0.0000 0.1642 0.1095 926.76%
  QoQ % 297.11% -18.08% 21.98% 0.00% 0.00% 49.95% -
  Horiz. % 3,300.55% 831.14% 1,014.52% 831.69% 0.00% 149.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.5100 1.1800 1.3200 1.3000 1.4000 0.9600 1.1500 -
P/RPS 0.40 0.31 0.26 0.25 0.25 0.15 0.21 53.60%
  QoQ % 29.03% 19.23% 4.00% 0.00% 66.67% -28.57% -
  Horiz. % 190.48% 147.62% 123.81% 119.05% 119.05% 71.43% 100.00%
P/EPS 2.28 1.86 2.50 3.67 8.56 42.22 -790.95 -
  QoQ % 22.58% -25.60% -31.88% -57.13% -79.73% 105.34% -
  Horiz. % -0.29% -0.24% -0.32% -0.46% -1.08% -5.34% 100.00%
EY 43.81 53.76 39.99 27.23 11.68 2.37 -0.13 -
  QoQ % -18.51% 34.43% 46.86% 133.13% 392.83% 1,923.08% -
  Horiz. % -33,700.00% -41,353.84% -30,761.54% -20,946.15% -8,984.62% -1,823.08% 100.00%
DY 3.31 4.24 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -21.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.07% 100.00% - - - - -
P/NAPS 0.38 1.18 1.08 1.30 0.00 5.33 9.58 -88.35%
  QoQ % -67.80% 9.26% -16.92% 0.00% 0.00% -44.36% -
  Horiz. % 3.97% 12.32% 11.27% 13.57% 0.00% 55.64% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 -
Price 1.7600 1.3400 1.2900 1.3000 1.3100 1.3200 1.0900 -
P/RPS 0.47 0.35 0.26 0.25 0.24 0.21 0.20 76.67%
  QoQ % 34.29% 34.62% 4.00% 4.17% 14.29% 5.00% -
  Horiz. % 235.00% 175.00% 130.00% 125.00% 120.00% 105.00% 100.00%
P/EPS 2.66 2.11 2.44 3.67 8.01 58.06 -749.68 -
  QoQ % 26.07% -13.52% -33.51% -54.18% -86.20% 107.74% -
  Horiz. % -0.35% -0.28% -0.33% -0.49% -1.07% -7.74% 100.00%
EY 37.59 47.34 40.92 27.23 12.48 1.72 -0.13 -
  QoQ % -20.60% 15.69% 50.28% 118.19% 625.58% 1,423.08% -
  Horiz. % -28,915.39% -36,415.39% -31,476.92% -20,946.15% -9,600.00% -1,323.08% 100.00%
DY 2.84 3.73 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -23.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.14% 100.00% - - - - -
P/NAPS 0.44 1.34 1.06 1.30 0.00 7.33 9.08 -86.68%
  QoQ % -67.16% 26.42% -18.46% 0.00% 0.00% -19.27% -
  Horiz. % 4.85% 14.76% 11.67% 14.32% 0.00% 80.73% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS