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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

446  273  577  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 G3 0.080.00 
 CORAZA 0.615+0.335 
 MMAG 0.080.00 
 DNEX 0.97+0.06 
 AGES 0.025-0.01 
 EASTLND-OR 0.010.00 
 SMTRACK 0.215-0.01 
 SAPNRG 0.050.00 
 ARBB-OR 0.005-0.005 
 HSI-HML 0.055-0.14 
PARTNERS & BROKERS