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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS