Highlights

[PUNCAK] QoQ TTM Result on 2011-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     1,663.76%    YoY -     112.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,059,815 2,162,204 2,274,175 2,591,509 2,235,764 2,182,721 2,161,824 -3.16%
  QoQ % -4.74% -4.92% -12.25% 15.91% 2.43% 0.97% -
  Horiz. % 95.28% 100.02% 105.20% 119.88% 103.42% 100.97% 100.00%
PBT 270,000 163,696 29,593 -75,163 -85,851 -85,482 -120,764 -
  QoQ % 64.94% 453.16% 139.37% 12.45% -0.43% 29.22% -
  Horiz. % -223.58% -135.55% -24.50% 62.24% 71.09% 70.78% 100.00%
Tax -85,712 -73,541 -34,013 -8,559 23,389 15,716 26,785 -
  QoQ % -16.55% -116.21% -297.39% -136.59% 48.82% -41.33% -
  Horiz. % -320.00% -274.56% -126.99% -31.95% 87.32% 58.67% 100.00%
NP 184,288 90,155 -4,420 -83,722 -62,462 -69,766 -93,979 -
  QoQ % 104.41% 2,139.71% 94.72% -34.04% 10.47% 25.76% -
  Horiz. % -196.09% -95.93% 4.70% 89.09% 66.46% 74.24% 100.00%
NP to SH 215,957 144,854 66,887 9,320 -596 -30,862 -72,065 -
  QoQ % 49.09% 116.57% 617.67% 1,663.76% 98.07% 57.17% -
  Horiz. % -299.67% -201.00% -92.81% -12.93% 0.83% 42.83% 100.00%
Tax Rate 31.75 % 44.93 % 114.94 % - % - % - % - % -
  QoQ % -29.33% -60.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.62% 39.09% 100.00% - - - -
Total Cost 1,875,527 2,072,049 2,278,595 2,675,231 2,298,226 2,252,487 2,255,803 -11.55%
  QoQ % -9.48% -9.06% -14.83% 16.40% 2.03% -0.15% -
  Horiz. % 83.14% 91.85% 101.01% 118.59% 101.88% 99.85% 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 0 0 0 0 0 0 0 -
  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 8.95 % 4.17 % -0.19 % -3.23 % -2.79 % -3.20 % -4.35 % -
  QoQ % 114.63% 2,294.74% 94.12% -15.77% 12.81% 26.44% -
  Horiz. % -205.75% -95.86% 4.37% 74.25% 64.14% 73.56% 100.00%
ROE 43.27 % 35.40 % - % 12.63 % -1.21 % -75.07 % -195.44 % -
  QoQ % 22.23% 0.00% 0.00% 1,143.80% 98.39% 61.59% -
  Horiz. % -22.14% -18.11% 0.00% -6.46% 0.62% 38.41% 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 503.51 528.45 556.02 632.22 545.42 530.93 527.66 -3.07%
  QoQ % -4.72% -4.96% -12.05% 15.91% 2.73% 0.62% -
  Horiz. % 95.42% 100.15% 105.37% 119.82% 103.37% 100.62% 100.00%
EPS 52.79 35.40 16.35 2.27 -0.15 -7.51 -17.59 -
  QoQ % 49.12% 116.51% 620.26% 1,613.33% 98.00% 57.31% -
  Horiz. % -300.11% -201.25% -92.95% -12.91% 0.85% 42.69% 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 458.47 481.25 506.18 576.81 497.63 485.82 481.17 -3.16%
  QoQ % -4.73% -4.93% -12.24% 15.91% 2.43% 0.97% -
  Horiz. % 95.28% 100.02% 105.20% 119.88% 103.42% 100.97% 100.00%
EPS 48.07 32.24 14.89 2.07 -0.13 -6.87 -16.04 -
  QoQ % 49.10% 116.52% 619.32% 1,692.31% 98.11% 57.17% -
  Horiz. % -299.69% -201.00% -92.83% -12.91% 0.81% 42.83% 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 0.26 0.25 0.25 0.15 0.21 0.37 0.43 -28.43%
  QoQ % 4.00% 0.00% 66.67% -28.57% -43.24% -13.95% -
  Horiz. % 60.47% 58.14% 58.14% 34.88% 48.84% 86.05% 100.00%
P/EPS 2.50 3.67 8.56 42.22 -790.95 -26.51 -13.02 -
  QoQ % -31.88% -57.13% -79.73% 105.34% -2,883.59% -103.61% -
  Horiz. % -19.20% -28.19% -65.75% -324.27% 6,074.88% 203.61% 100.00%
EY 39.99 27.23 11.68 2.37 -0.13 -3.77 -7.68 -
  QoQ % 46.86% 133.13% 392.83% 1,923.08% 96.55% 50.91% -
  Horiz. % -520.70% -354.56% -152.08% -30.86% 1.69% 49.09% 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 0.26 0.25 0.24 0.21 0.20 0.23 0.42 -27.30%
  QoQ % 4.00% 4.17% 14.29% 5.00% -13.04% -45.24% -
  Horiz. % 61.90% 59.52% 57.14% 50.00% 47.62% 54.76% 100.00%
P/EPS 2.44 3.67 8.01 58.06 -749.68 -16.25 -12.68 -
  QoQ % -33.51% -54.18% -86.20% 107.74% -4,513.42% -28.15% -
  Horiz. % -19.24% -28.94% -63.17% -457.89% 5,912.30% 128.15% 100.00%
EY 40.92 27.23 12.48 1.72 -0.13 -6.15 -7.89 -
  QoQ % 50.28% 118.19% 625.58% 1,423.08% 97.89% 22.05% -
  Horiz. % -518.63% -345.12% -158.17% -21.80% 1.65% 77.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS