Highlights

[PUNCAK] QoQ TTM Result on 2012-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     617.67%    YoY -     192.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,563,032 2,059,815 2,162,204 2,274,175 2,591,509 2,235,764 2,182,721 -19.88%
  QoQ % -24.12% -4.74% -4.92% -12.25% 15.91% 2.43% -
  Horiz. % 71.61% 94.37% 99.06% 104.19% 118.73% 102.43% 100.00%
PBT 325,372 270,000 163,696 29,593 -75,163 -85,851 -85,482 -
  QoQ % 20.51% 64.94% 453.16% 139.37% 12.45% -0.43% -
  Horiz. % -380.63% -315.86% -191.50% -34.62% 87.93% 100.43% 100.00%
Tax -66,991 -85,712 -73,541 -34,013 -8,559 23,389 15,716 -
  QoQ % 21.84% -16.55% -116.21% -297.39% -136.59% 48.82% -
  Horiz. % -426.26% -545.38% -467.94% -216.42% -54.46% 148.82% 100.00%
NP 258,381 184,288 90,155 -4,420 -83,722 -62,462 -69,766 -
  QoQ % 40.21% 104.41% 2,139.71% 94.72% -34.04% 10.47% -
  Horiz. % -370.35% -264.15% -129.22% 6.34% 120.00% 89.53% 100.00%
NP to SH 259,388 215,957 144,854 66,887 9,320 -596 -30,862 -
  QoQ % 20.11% 49.09% 116.57% 617.67% 1,663.76% 98.07% -
  Horiz. % -840.48% -699.75% -469.36% -216.73% -30.20% 1.93% 100.00%
Tax Rate 20.59 % 31.75 % 44.93 % 114.94 % - % - % - % -
  QoQ % -35.15% -29.33% -60.91% 0.00% 0.00% 0.00% -
  Horiz. % 17.91% 27.62% 39.09% 100.00% - - -
Total Cost 1,304,651 1,875,527 2,072,049 2,278,595 2,675,231 2,298,226 2,252,487 -30.40%
  QoQ % -30.44% -9.48% -9.06% -14.83% 16.40% 2.03% -
  Horiz. % 57.92% 83.26% 91.99% 101.16% 118.77% 102.03% 100.00%
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
  QoQ % -18.07% 21.98% 0.00% 0.00% 50.00% 19.65% -
  Horiz. % 994.61% 1,214.02% 995.25% 0.00% 179.47% 119.65% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,444 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 7.88 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
  QoQ % -18.07% 21.98% 0.00% 0.00% 50.00% 19.65% -
  Horiz. % 994.61% 1,214.02% 995.25% 0.00% 179.47% 119.65% 100.00%
NOSH 408,896 409,095 409,160 409,007 409,906 409,918 411,111 -0.36%
  QoQ % -0.05% -0.02% 0.04% -0.22% -0.00% -0.29% -
  Horiz. % 99.46% 99.51% 99.53% 99.49% 99.71% 99.71% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.53 % 8.95 % 4.17 % -0.19 % -3.23 % -2.79 % -3.20 % -
  QoQ % 84.69% 114.63% 2,294.74% 94.12% -15.77% 12.81% -
  Horiz. % -516.56% -279.69% -130.31% 5.94% 100.94% 87.19% 100.00%
ROE 63.44 % 43.27 % 35.40 % - % 12.63 % -1.21 % -75.07 % -
  QoQ % 46.61% 22.23% 0.00% 0.00% 1,143.80% 98.39% -
  Horiz. % -84.51% -57.64% -47.16% 0.00% -16.82% 1.61% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 382.26 503.51 528.45 556.02 632.22 545.42 530.93 -19.59%
  QoQ % -24.08% -4.72% -4.96% -12.05% 15.91% 2.73% -
  Horiz. % 72.00% 94.84% 99.53% 104.73% 119.08% 102.73% 100.00%
EPS 63.44 52.79 35.40 16.35 2.27 -0.15 -7.51 -
  QoQ % 20.17% 49.12% 116.51% 620.26% 1,613.33% 98.00% -
  Horiz. % -844.74% -702.93% -471.37% -217.71% -30.23% 2.00% 100.00%
DPS 5.00 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. % 100.00% - - - - - -
NAPS 1.0000 1.2200 1.0000 0.0000 0.1800 0.1200 0.1000 360.93%
  QoQ % -18.03% 22.00% 0.00% 0.00% 50.00% 20.00% -
  Horiz. % 1,000.00% 1,220.00% 1,000.00% 0.00% 180.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 347.89 458.47 481.25 506.18 576.81 497.63 485.82 -19.88%
  QoQ % -24.12% -4.73% -4.93% -12.24% 15.91% 2.43% -
  Horiz. % 71.61% 94.37% 99.06% 104.19% 118.73% 102.43% 100.00%
EPS 57.73 48.07 32.24 14.89 2.07 -0.13 -6.87 -
  QoQ % 20.10% 49.10% 116.52% 619.32% 1,692.31% 98.11% -
  Horiz. % -840.32% -699.71% -469.29% -216.74% -30.13% 1.89% 100.00%
DPS 4.55 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. % 100.00% - - - - - -
NAPS 0.9101 1.1109 0.9107 0.0000 0.1642 0.1095 0.0915 359.29%
  QoQ % -18.08% 21.98% 0.00% 0.00% 49.95% 19.67% -
  Horiz. % 994.64% 1,214.10% 995.30% 0.00% 179.45% 119.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.1800 1.3200 1.3000 1.4000 0.9600 1.1500 1.9900 -
P/RPS 0.31 0.26 0.25 0.25 0.15 0.21 0.37 -11.08%
  QoQ % 19.23% 4.00% 0.00% 66.67% -28.57% -43.24% -
  Horiz. % 83.78% 70.27% 67.57% 67.57% 40.54% 56.76% 100.00%
P/EPS 1.86 2.50 3.67 8.56 42.22 -790.95 -26.51 -
  QoQ % -25.60% -31.88% -57.13% -79.73% 105.34% -2,883.59% -
  Horiz. % -7.02% -9.43% -13.84% -32.29% -159.26% 2,983.59% 100.00%
EY 53.76 39.99 27.23 11.68 2.37 -0.13 -3.77 -
  QoQ % 34.43% 46.86% 133.13% 392.83% 1,923.08% 96.55% -
  Horiz. % -1,425.99% -1,060.74% -722.28% -309.81% -62.86% 3.45% 100.00%
DY 4.24 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. % 100.00% - - - - - -
P/NAPS 1.18 1.08 1.30 0.00 5.33 9.58 19.90 -84.66%
  QoQ % 9.26% -16.92% 0.00% 0.00% -44.36% -51.86% -
  Horiz. % 5.93% 5.43% 6.53% 0.00% 26.78% 48.14% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 -
Price 1.3400 1.2900 1.3000 1.3100 1.3200 1.0900 1.2200 -
P/RPS 0.35 0.26 0.25 0.24 0.21 0.20 0.23 32.13%
  QoQ % 34.62% 4.00% 4.17% 14.29% 5.00% -13.04% -
  Horiz. % 152.17% 113.04% 108.70% 104.35% 91.30% 86.96% 100.00%
P/EPS 2.11 2.44 3.67 8.01 58.06 -749.68 -16.25 -
  QoQ % -13.52% -33.51% -54.18% -86.20% 107.74% -4,513.42% -
  Horiz. % -12.98% -15.02% -22.58% -49.29% -357.29% 4,613.42% 100.00%
EY 47.34 40.92 27.23 12.48 1.72 -0.13 -6.15 -
  QoQ % 15.69% 50.28% 118.19% 625.58% 1,423.08% 97.89% -
  Horiz. % -769.76% -665.37% -442.76% -202.93% -27.97% 2.11% 100.00%
DY 3.73 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. % 100.00% - - - - - -
P/NAPS 1.34 1.06 1.30 0.00 7.33 9.08 12.20 -76.91%
  QoQ % 26.42% -18.46% 0.00% 0.00% -19.27% -25.57% -
  Horiz. % 10.98% 8.69% 10.66% 0.00% 60.08% 74.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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