Highlights

[PUNCAK] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     -150.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 514,348 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 -15.25%
  YoY % -67.09% -39.69% 22.23% 12.36% 33.33% 1.84% -
  Horiz. % 37.01% 112.47% 186.47% 152.55% 135.78% 101.84% 100.00%
PBT -79,501 325,372 -75,163 -108,315 312,606 54,879 115,351 -
  YoY % -124.43% 532.89% 30.61% -134.65% 469.63% -52.42% -
  Horiz. % -68.92% 282.07% -65.16% -93.90% 271.00% 47.58% 100.00%
Tax 279,302 -66,991 -8,559 35,308 -84,850 -32,739 -44,891 -
  YoY % 516.92% -682.70% -124.24% 141.61% -159.17% 27.07% -
  Horiz. % -622.18% 149.23% 19.07% -78.65% 189.01% 72.93% 100.00%
NP 199,801 258,381 -83,722 -73,007 227,756 22,140 70,460 18.95%
  YoY % -22.67% 408.62% -14.68% -132.05% 928.71% -68.58% -
  Horiz. % 283.57% 366.71% -118.82% -103.61% 323.24% 31.42% 100.00%
NP to SH 200,551 259,388 9,320 -72,343 142,320 21,622 64,928 20.66%
  YoY % -22.68% 2,683.13% 112.88% -150.83% 558.22% -66.70% -
  Horiz. % 308.88% 399.50% 14.35% -111.42% 219.20% 33.30% 100.00%
Tax Rate - % 20.59 % - % - % 27.14 % 59.66 % 38.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -54.51% 53.29% -
  Horiz. % 0.00% 52.90% 0.00% 0.00% 69.73% 153.29% 100.00%
Total Cost 314,547 1,304,651 2,675,231 2,193,151 1,659,244 1,393,143 1,319,314 -21.24%
  YoY % -75.89% -51.23% 21.98% 32.18% 19.10% 5.60% -
  Horiz. % 23.84% 98.89% 202.77% 166.23% 125.77% 105.60% 100.00%
Net Worth 1,775,635 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 4.38%
  YoY % 12.16% 2,051.63% 499.44% -99.17% 7.18% 0.08% -
  Horiz. % 129.33% 115.31% 5.36% 0.89% 107.26% 100.08% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 20,454 - - - 40,892 41,105 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 0.00% 49.76% 0.00% 0.00% 0.00% 99.48% 100.00%
Div Payout % - % 7.89 % - % - % - % 189.12 % 63.31 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 198.72% -
  Horiz. % 0.00% 12.46% 0.00% 0.00% 0.00% 298.72% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,775,635 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 4.38%
  YoY % 12.16% 2,051.63% 499.44% -99.17% 7.18% 0.08% -
  Horiz. % 129.33% 115.31% 5.36% 0.89% 107.26% 100.08% 100.00%
NOSH 409,132 409,081 408,771 409,150 409,067 408,920 411,056 -0.08%
  YoY % 0.01% 0.08% -0.09% 0.02% 0.04% -0.52% -
  Horiz. % 99.53% 99.52% 99.44% 99.54% 99.52% 99.48% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 38.85 % 16.53 % -3.23 % -3.44 % 12.07 % 1.56 % 5.07 % 40.37%
  YoY % 135.03% 611.76% 6.10% -128.50% 673.72% -69.23% -
  Horiz. % 766.27% 326.04% -63.71% -67.85% 238.07% 30.77% 100.00%
ROE 11.29 % 16.38 % 12.67 % -589.37 % 9.66 % 1.57 % 4.73 % 15.59%
  YoY % -31.07% 29.28% 102.15% -6,201.14% 515.29% -66.81% -
  Horiz. % 238.69% 346.30% 267.86% -12,460.25% 204.23% 33.19% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 125.72 382.08 633.97 518.18 461.29 346.10 338.10 -15.19%
  YoY % -67.10% -39.73% 22.35% 12.33% 33.28% 2.37% -
  Horiz. % 37.18% 113.01% 187.51% 153.26% 136.44% 102.37% 100.00%
EPS 49.02 63.40 2.28 -17.68 34.79 5.29 15.79 20.76%
  YoY % -22.68% 2,680.70% 112.90% -150.82% 557.66% -66.50% -
  Horiz. % 310.45% 401.52% 14.44% -111.97% 220.33% 33.50% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 4.3400 3.8700 0.1800 0.0300 3.6000 3.3600 3.3400 4.46%
  YoY % 12.14% 2,050.00% 500.00% -99.17% 7.14% 0.60% -
  Horiz. % 129.94% 115.87% 5.39% 0.90% 107.78% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 114.48 347.89 576.81 471.89 420.00 315.01 309.33 -15.25%
  YoY % -67.09% -39.69% 22.23% 12.35% 33.33% 1.84% -
  Horiz. % 37.01% 112.47% 186.47% 152.55% 135.78% 101.84% 100.00%
EPS 44.64 57.73 2.07 -16.10 31.68 4.81 14.45 20.66%
  YoY % -22.67% 2,688.89% 112.86% -150.82% 558.63% -66.71% -
  Horiz. % 308.93% 399.52% 14.33% -111.42% 219.24% 33.29% 100.00%
DPS 0.00 4.55 0.00 0.00 0.00 9.10 9.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.55% -
  Horiz. % 0.00% 49.73% 0.00% 0.00% 0.00% 99.45% 100.00%
NAPS 3.9521 3.5237 0.1638 0.0273 3.2778 3.0581 3.0558 4.38%
  YoY % 12.16% 2,051.22% 500.00% -99.17% 7.18% 0.08% -
  Horiz. % 129.33% 115.31% 5.36% 0.89% 107.26% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.2500 1.1800 0.9600 2.3000 3.0300 2.6400 5.0000 -
P/RPS 2.59 0.31 0.15 0.44 0.66 0.76 1.48 9.77%
  YoY % 735.48% 106.67% -65.91% -33.33% -13.16% -48.65% -
  Horiz. % 175.00% 20.95% 10.14% 29.73% 44.59% 51.35% 100.00%
P/EPS 6.63 1.86 42.11 -13.01 8.71 49.93 31.65 -22.92%
  YoY % 256.45% -95.58% 423.67% -249.37% -82.56% 57.76% -
  Horiz. % 20.95% 5.88% 133.05% -41.11% 27.52% 157.76% 100.00%
EY 15.08 53.74 2.38 -7.69 11.48 2.00 3.16 29.72%
  YoY % -71.94% 2,157.98% 130.95% -166.99% 474.00% -36.71% -
  Horiz. % 477.22% 1,700.63% 75.32% -243.35% 363.29% 63.29% 100.00%
DY 0.00 4.24 0.00 0.00 0.00 3.79 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 89.50% -
  Horiz. % 0.00% 212.00% 0.00% 0.00% 0.00% 189.50% 100.00%
P/NAPS 0.75 0.30 5.33 76.67 0.84 0.79 1.50 -10.90%
  YoY % 150.00% -94.37% -93.05% 9,027.38% 6.33% -47.33% -
  Horiz. % 50.00% 20.00% 355.33% 5,111.33% 56.00% 52.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 -
Price 3.5500 1.3400 1.3200 2.3800 2.6800 2.8800 4.6400 -
P/RPS 2.82 0.35 0.21 0.46 0.58 0.83 1.37 12.77%
  YoY % 705.71% 66.67% -54.35% -20.69% -30.12% -39.42% -
  Horiz. % 205.84% 25.55% 15.33% 33.58% 42.34% 60.58% 100.00%
P/EPS 7.24 2.11 57.89 -13.46 7.70 54.47 29.38 -20.80%
  YoY % 243.13% -96.36% 530.09% -274.81% -85.86% 85.40% -
  Horiz. % 24.64% 7.18% 197.04% -45.81% 26.21% 185.40% 100.00%
EY 13.81 47.32 1.73 -7.43 12.98 1.84 3.40 26.29%
  YoY % -70.82% 2,635.26% 123.28% -157.24% 605.43% -45.88% -
  Horiz. % 406.18% 1,391.76% 50.88% -218.53% 381.76% 54.12% 100.00%
DY 0.00 3.73 0.00 0.00 0.00 3.47 2.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 60.65% -
  Horiz. % 0.00% 172.69% 0.00% 0.00% 0.00% 160.65% 100.00%
P/NAPS 0.82 0.35 7.33 79.33 0.74 0.86 1.39 -8.41%
  YoY % 134.29% -95.23% -90.76% 10,620.27% -13.95% -38.13% -
  Horiz. % 58.99% 25.18% 527.34% 5,707.19% 53.24% 61.87% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS