Highlights

[PUNCAK] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     558.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 1,428,123 1.51%
  YoY % -39.69% 22.23% 12.36% 33.33% 1.84% -2.69% -
  Horiz. % 109.45% 181.46% 148.46% 132.13% 99.10% 97.31% 100.00%
PBT 325,372 -75,163 -108,315 312,606 54,879 115,351 367,276 -2.00%
  YoY % 532.89% 30.61% -134.65% 469.63% -52.42% -68.59% -
  Horiz. % 88.59% -20.46% -29.49% 85.11% 14.94% 31.41% 100.00%
Tax -66,991 -8,559 35,308 -84,850 -32,739 -44,891 4,749 -
  YoY % -682.70% -124.24% 141.61% -159.17% 27.07% -1,045.27% -
  Horiz. % -1,410.63% -180.23% 743.48% -1,786.69% -689.39% -945.27% 100.00%
NP 258,381 -83,722 -73,007 227,756 22,140 70,460 372,025 -5.89%
  YoY % 408.62% -14.68% -132.05% 928.71% -68.58% -81.06% -
  Horiz. % 69.45% -22.50% -19.62% 61.22% 5.95% 18.94% 100.00%
NP to SH 259,388 9,320 -72,343 142,320 21,622 64,928 331,602 -4.01%
  YoY % 2,683.13% 112.88% -150.83% 558.22% -66.70% -80.42% -
  Horiz. % 78.22% 2.81% -21.82% 42.92% 6.52% 19.58% 100.00%
Tax Rate 20.59 % - % - % 27.14 % 59.66 % 38.92 % -1.29 % -
  YoY % 0.00% 0.00% 0.00% -54.51% 53.29% 3,117.05% -
  Horiz. % -1,596.12% 0.00% 0.00% -2,103.88% -4,624.81% -3,017.05% 100.00%
Total Cost 1,304,651 2,675,231 2,193,151 1,659,244 1,393,143 1,319,314 1,056,098 3.58%
  YoY % -51.23% 21.98% 32.18% 19.10% 5.60% 24.92% -
  Horiz. % 123.54% 253.31% 207.67% 157.11% 131.91% 124.92% 100.00%
Net Worth 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 0.41%
  YoY % 2,051.63% 499.44% -99.17% 7.18% 0.08% -11.12% -
  Horiz. % 102.49% 4.76% 0.79% 95.34% 88.95% 88.88% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,454 - - - 40,892 41,105 37,332 -9.53%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.52% 10.11% -
  Horiz. % 54.79% 0.00% 0.00% 0.00% 109.54% 110.11% 100.00%
Div Payout % 7.89 % - % - % - % 189.12 % 63.31 % 11.26 % -5.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 198.72% 462.26% -
  Horiz. % 70.07% 0.00% 0.00% 0.00% 1,679.57% 562.26% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 0.41%
  YoY % 2,051.63% 499.44% -99.17% 7.18% 0.08% -11.12% -
  Horiz. % 102.49% 4.76% 0.79% 95.34% 88.95% 88.88% 100.00%
NOSH 409,081 408,771 409,150 409,067 408,920 411,056 466,652 -2.17%
  YoY % 0.08% -0.09% 0.02% 0.04% -0.52% -11.91% -
  Horiz. % 87.66% 87.60% 87.68% 87.66% 87.63% 88.09% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.53 % -3.23 % -3.44 % 12.07 % 1.56 % 5.07 % 26.05 % -7.29%
  YoY % 611.76% 6.10% -128.50% 673.72% -69.23% -80.54% -
  Horiz. % 63.45% -12.40% -13.21% 46.33% 5.99% 19.46% 100.00%
ROE 16.38 % 12.67 % -589.37 % 9.66 % 1.57 % 4.73 % 21.47 % -4.41%
  YoY % 29.28% 102.15% -6,201.14% 515.29% -66.81% -77.97% -
  Horiz. % 76.29% 59.01% -2,745.09% 44.99% 7.31% 22.03% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 382.08 633.97 518.18 461.29 346.10 338.10 306.04 3.76%
  YoY % -39.73% 22.35% 12.33% 33.28% 2.37% 10.48% -
  Horiz. % 124.85% 207.15% 169.32% 150.73% 113.09% 110.48% 100.00%
EPS 63.40 2.28 -17.68 34.79 5.29 15.79 101.51 -7.54%
  YoY % 2,680.70% 112.90% -150.82% 557.66% -66.50% -84.44% -
  Horiz. % 62.46% 2.25% -17.42% 34.27% 5.21% 15.56% 100.00%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 8.00 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 62.50% 0.00% 0.00% 0.00% 125.00% 125.00% 100.00%
NAPS 3.8700 0.1800 0.0300 3.6000 3.3600 3.3400 3.3100 2.64%
  YoY % 2,050.00% 500.00% -99.17% 7.14% 0.60% 0.91% -
  Horiz. % 116.92% 5.44% 0.91% 108.76% 101.51% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 347.89 576.81 471.89 420.00 315.01 309.33 317.87 1.51%
  YoY % -39.69% 22.23% 12.35% 33.33% 1.84% -2.69% -
  Horiz. % 109.44% 181.46% 148.45% 132.13% 99.10% 97.31% 100.00%
EPS 57.73 2.07 -16.10 31.68 4.81 14.45 73.81 -4.01%
  YoY % 2,688.89% 112.86% -150.82% 558.63% -66.71% -80.42% -
  Horiz. % 78.21% 2.80% -21.81% 42.92% 6.52% 19.58% 100.00%
DPS 4.55 0.00 0.00 0.00 9.10 9.15 8.31 -9.54%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.55% 10.11% -
  Horiz. % 54.75% 0.00% 0.00% 0.00% 109.51% 110.11% 100.00%
NAPS 3.5237 0.1638 0.0273 3.2778 3.0581 3.0558 3.4380 0.41%
  YoY % 2,051.22% 500.00% -99.17% 7.18% 0.08% -11.12% -
  Horiz. % 102.49% 4.76% 0.79% 95.34% 88.95% 88.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.1800 0.9600 2.3000 3.0300 2.6400 5.0000 8.8000 -
P/RPS 0.31 0.15 0.44 0.66 0.76 1.48 2.88 -31.01%
  YoY % 106.67% -65.91% -33.33% -13.16% -48.65% -48.61% -
  Horiz. % 10.76% 5.21% 15.28% 22.92% 26.39% 51.39% 100.00%
P/EPS 1.86 42.11 -13.01 8.71 49.93 31.65 12.38 -27.07%
  YoY % -95.58% 423.67% -249.37% -82.56% 57.76% 155.65% -
  Horiz. % 15.02% 340.15% -105.09% 70.36% 403.31% 255.65% 100.00%
EY 53.74 2.38 -7.69 11.48 2.00 3.16 8.07 37.12%
  YoY % 2,157.98% 130.95% -166.99% 474.00% -36.71% -60.84% -
  Horiz. % 665.92% 29.49% -95.29% 142.26% 24.78% 39.16% 100.00%
DY 4.24 0.00 0.00 0.00 3.79 2.00 0.91 29.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 89.50% 119.78% -
  Horiz. % 465.93% 0.00% 0.00% 0.00% 416.48% 219.78% 100.00%
P/NAPS 0.30 5.33 76.67 0.84 0.79 1.50 2.66 -30.47%
  YoY % -94.37% -93.05% 9,027.38% 6.33% -47.33% -43.61% -
  Horiz. % 11.28% 200.38% 2,882.33% 31.58% 29.70% 56.39% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.3400 1.3200 2.3800 2.6800 2.8800 4.6400 3.6800 -
P/RPS 0.35 0.21 0.46 0.58 0.83 1.37 1.20 -18.55%
  YoY % 66.67% -54.35% -20.69% -30.12% -39.42% 14.17% -
  Horiz. % 29.17% 17.50% 38.33% 48.33% 69.17% 114.17% 100.00%
P/EPS 2.11 57.89 -13.46 7.70 54.47 29.38 5.18 -13.89%
  YoY % -96.36% 530.09% -274.81% -85.86% 85.40% 467.18% -
  Horiz. % 40.73% 1,117.57% -259.85% 148.65% 1,051.54% 567.18% 100.00%
EY 47.32 1.73 -7.43 12.98 1.84 3.40 19.31 16.10%
  YoY % 2,635.26% 123.28% -157.24% 605.43% -45.88% -82.39% -
  Horiz. % 245.05% 8.96% -38.48% 67.22% 9.53% 17.61% 100.00%
DY 3.73 0.00 0.00 0.00 3.47 2.16 2.17 9.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 60.65% -0.46% -
  Horiz. % 171.89% 0.00% 0.00% 0.00% 159.91% 99.54% 100.00%
P/NAPS 0.35 7.33 79.33 0.74 0.86 1.39 1.11 -17.48%
  YoY % -95.23% -90.76% 10,620.27% -13.95% -38.13% 25.23% -
  Horiz. % 31.53% 660.36% 7,146.85% 66.67% 77.48% 125.23% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

245  301  418  1335 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.265+0.04 
 HSI-H8M 0.675+0.015 
 EKOVEST 0.37-0.01 
 HSI-C9J 0.17-0.035 
 HIBISCS 0.31-0.015 
 REACH 0.035-0.005 
 LKL 0.24+0.035 
 ARMADA 0.1350.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers