Highlights

[PUNCAK] QoQ TTM Result on 2012-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     20.11%    YoY -     2,683.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,286,237 1,425,123 1,534,995 1,563,032 2,059,815 2,162,204 2,274,175 -31.59%
  QoQ % -9.75% -7.16% -1.79% -24.12% -4.74% -4.92% -
  Horiz. % 56.56% 62.67% 67.50% 68.73% 90.57% 95.08% 100.00%
PBT 293,292 293,710 332,617 325,372 270,000 163,696 29,593 360.75%
  QoQ % -0.14% -11.70% 2.23% 20.51% 64.94% 453.16% -
  Horiz. % 991.09% 992.50% 1,123.97% 1,099.49% 912.38% 553.16% 100.00%
Tax -64,497 -44,687 -63,439 -66,991 -85,712 -73,541 -34,013 53.14%
  QoQ % -44.33% 29.56% 5.30% 21.84% -16.55% -116.21% -
  Horiz. % 189.62% 131.38% 186.51% 196.96% 252.00% 216.21% 100.00%
NP 228,795 249,023 269,178 258,381 184,288 90,155 -4,420 -
  QoQ % -8.12% -7.49% 4.18% 40.21% 104.41% 2,139.71% -
  Horiz. % -5,176.36% -5,634.00% -6,090.00% -5,845.72% -4,169.41% -2,039.71% 100.00%
NP to SH 230,088 250,226 270,589 259,388 215,957 144,854 66,887 127.71%
  QoQ % -8.05% -7.53% 4.32% 20.11% 49.09% 116.57% -
  Horiz. % 344.00% 374.10% 404.55% 387.80% 322.87% 216.57% 100.00%
Tax Rate 21.99 % 15.21 % 19.07 % 20.59 % 31.75 % 44.93 % 114.94 % -66.76%
  QoQ % 44.58% -20.24% -7.38% -35.15% -29.33% -60.91% -
  Horiz. % 19.13% 13.23% 16.59% 17.91% 27.62% 39.09% 100.00%
Total Cost 1,057,442 1,176,100 1,265,817 1,304,651 1,875,527 2,072,049 2,278,595 -40.03%
  QoQ % -10.09% -7.09% -2.98% -30.44% -9.48% -9.06% -
  Horiz. % 46.41% 51.62% 55.55% 57.26% 82.31% 90.94% 100.00%
Net Worth 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 0 -
  QoQ % 2.67% 5.28% 297.10% -18.07% 21.98% 0.00% -
  Horiz. % 428.95% 417.81% 396.85% 99.94% 121.98% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 20,444 20,444 20,444 20,444 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 8.89 % 8.17 % 7.56 % 7.88 % - % - % - % -
  QoQ % 8.81% 8.07% -4.06% 0.00% 0.00% 0.00% -
  Horiz. % 112.82% 103.68% 95.94% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 0 -
  QoQ % 2.67% 5.28% 297.10% -18.07% 21.98% 0.00% -
  Horiz. % 428.95% 417.81% 396.85% 99.94% 121.98% 100.00% -
NOSH 409,108 408,972 409,002 408,896 409,095 409,160 409,007 0.02%
  QoQ % 0.03% -0.01% 0.03% -0.05% -0.02% 0.04% -
  Horiz. % 100.02% 99.99% 100.00% 99.97% 100.02% 100.04% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.79 % 17.47 % 17.54 % 16.53 % 8.95 % 4.17 % -0.19 % -
  QoQ % 1.83% -0.40% 6.11% 84.69% 114.63% 2,294.74% -
  Horiz. % -9,363.16% -9,194.74% -9,231.58% -8,700.00% -4,710.53% -2,194.74% 100.00%
ROE 13.11 % 14.64 % 16.66 % 63.44 % 43.27 % 35.40 % - % -
  QoQ % -10.45% -12.12% -73.74% 46.61% 22.23% 0.00% -
  Horiz. % 37.03% 41.36% 47.06% 179.21% 122.23% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 314.40 348.46 375.30 382.26 503.51 528.45 556.02 -31.60%
  QoQ % -9.77% -7.15% -1.82% -24.08% -4.72% -4.96% -
  Horiz. % 56.54% 62.67% 67.50% 68.75% 90.56% 95.04% 100.00%
EPS 56.24 61.18 66.16 63.44 52.79 35.40 16.35 127.70%
  QoQ % -8.07% -7.53% 4.29% 20.17% 49.12% 116.51% -
  Horiz. % 343.98% 374.19% 404.65% 388.01% 322.87% 216.51% 100.00%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 4.2900 4.1800 3.9700 1.0000 1.2200 1.0000 0.0000 -
  QoQ % 2.63% 5.29% 297.00% -18.03% 22.00% 0.00% -
  Horiz. % 429.00% 418.00% 397.00% 100.00% 122.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 286.29 317.20 341.65 347.89 458.47 481.25 506.18 -31.58%
  QoQ % -9.74% -7.16% -1.79% -24.12% -4.73% -4.93% -
  Horiz. % 56.56% 62.67% 67.50% 68.73% 90.57% 95.07% 100.00%
EPS 51.21 55.69 60.23 57.73 48.07 32.24 14.89 127.67%
  QoQ % -8.04% -7.54% 4.33% 20.10% 49.10% 116.52% -
  Horiz. % 343.92% 374.01% 404.50% 387.71% 322.83% 216.52% 100.00%
DPS 4.55 4.55 4.55 4.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 3.9064 3.8050 3.6141 0.9101 1.1109 0.9107 0.0000 -
  QoQ % 2.66% 5.28% 297.11% -18.08% 21.98% 0.00% -
  Horiz. % 428.94% 417.81% 396.85% 99.93% 121.98% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.1400 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 -
P/RPS 1.00 0.55 0.40 0.31 0.26 0.25 0.25 151.77%
  QoQ % 81.82% 37.50% 29.03% 19.23% 4.00% 0.00% -
  Horiz. % 400.00% 220.00% 160.00% 124.00% 104.00% 100.00% 100.00%
P/EPS 5.58 3.12 2.28 1.86 2.50 3.67 8.56 -24.80%
  QoQ % 78.85% 36.84% 22.58% -25.60% -31.88% -57.13% -
  Horiz. % 65.19% 36.45% 26.64% 21.73% 29.21% 42.87% 100.00%
EY 17.91 32.03 43.81 53.76 39.99 27.23 11.68 32.94%
  QoQ % -44.08% -26.89% -18.51% 34.43% 46.86% 133.13% -
  Horiz. % 153.34% 274.23% 375.09% 460.27% 342.38% 233.13% 100.00%
DY 1.59 2.62 3.31 4.24 0.00 0.00 0.00 -
  QoQ % -39.31% -20.85% -21.93% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 61.79% 78.07% 100.00% - - -
P/NAPS 0.73 0.46 0.38 1.18 1.08 1.30 0.00 -
  QoQ % 58.70% 21.05% -67.80% 9.26% -16.92% 0.00% -
  Horiz. % 56.15% 35.38% 29.23% 90.77% 83.08% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 -
Price 3.4000 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 -
P/RPS 1.08 0.76 0.47 0.35 0.26 0.25 0.24 172.32%
  QoQ % 42.11% 61.70% 34.29% 34.62% 4.00% 4.17% -
  Horiz. % 450.00% 316.67% 195.83% 145.83% 108.33% 104.17% 100.00%
P/EPS 6.05 4.31 2.66 2.11 2.44 3.67 8.01 -17.05%
  QoQ % 40.37% 62.03% 26.07% -13.52% -33.51% -54.18% -
  Horiz. % 75.53% 53.81% 33.21% 26.34% 30.46% 45.82% 100.00%
EY 16.54 23.18 37.59 47.34 40.92 27.23 12.48 20.63%
  QoQ % -28.65% -38.33% -20.60% 15.69% 50.28% 118.19% -
  Horiz. % 132.53% 185.74% 301.20% 379.33% 327.88% 218.19% 100.00%
DY 1.47 1.89 2.84 3.73 0.00 0.00 0.00 -
  QoQ % -22.22% -33.45% -23.86% 0.00% 0.00% 0.00% -
  Horiz. % 39.41% 50.67% 76.14% 100.00% - - -
P/NAPS 0.79 0.63 0.44 1.34 1.06 1.30 0.00 -
  QoQ % 25.40% 43.18% -67.16% 26.42% -18.46% 0.00% -
  Horiz. % 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.
 


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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers