[PUNCAK] QoQ TTM Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
PNHB - Q4 2012.pdf 
