Highlights

[PUNCAK] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     112.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 606,635 514,348 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 -13.16%
  YoY % 17.94% -67.09% -39.69% 22.23% 12.36% 33.33% -
  Horiz. % 42.86% 36.34% 110.44% 183.11% 149.80% 133.33% 100.00%
PBT -8,884 -79,501 325,372 -75,163 -108,315 312,606 54,879 -
  YoY % 88.83% -124.43% 532.89% 30.61% -134.65% 469.63% -
  Horiz. % -16.19% -144.87% 592.89% -136.96% -197.37% 569.63% 100.00%
Tax 256,836 279,302 -66,991 -8,559 35,308 -84,850 -32,739 -
  YoY % -8.04% 516.92% -682.70% -124.24% 141.61% -159.17% -
  Horiz. % -784.50% -853.12% 204.62% 26.14% -107.85% 259.17% 100.00%
NP 247,952 199,801 258,381 -83,722 -73,007 227,756 22,140 49.55%
  YoY % 24.10% -22.67% 408.62% -14.68% -132.05% 928.71% -
  Horiz. % 1,119.93% 902.44% 1,167.03% -378.15% -329.75% 1,028.71% 100.00%
NP to SH 248,383 200,551 259,388 9,320 -72,343 142,320 21,622 50.18%
  YoY % 23.85% -22.68% 2,683.13% 112.88% -150.83% 558.22% -
  Horiz. % 1,148.75% 927.53% 1,199.65% 43.10% -334.58% 658.22% 100.00%
Tax Rate - % - % 20.59 % - % - % 27.14 % 59.66 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -54.51% -
  Horiz. % 0.00% 0.00% 34.51% 0.00% 0.00% 45.49% 100.00%
Total Cost 358,683 314,547 1,304,651 2,675,231 2,193,151 1,659,244 1,393,143 -20.23%
  YoY % 14.03% -75.89% -51.23% 21.98% 32.18% 19.10% -
  Horiz. % 25.75% 22.58% 93.65% 192.03% 157.42% 119.10% 100.00%
Net Worth 2,060,622 1,775,635 1,583,143 73,578 12,274 1,472,642 1,373,972 6.99%
  YoY % 16.05% 12.16% 2,051.63% 499.44% -99.17% 7.18% -
  Horiz. % 149.98% 129.23% 115.22% 5.36% 0.89% 107.18% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 20,454 - - - 40,892 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.02% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 7.89 % - % - % - % 189.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 4.17% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,060,622 1,775,635 1,583,143 73,578 12,274 1,472,642 1,373,972 6.99%
  YoY % 16.05% 12.16% 2,051.63% 499.44% -99.17% 7.18% -
  Horiz. % 149.98% 129.23% 115.22% 5.36% 0.89% 107.18% 100.00%
NOSH 410,482 409,132 409,081 408,771 409,150 409,067 408,920 0.06%
  YoY % 0.33% 0.01% 0.08% -0.09% 0.02% 0.04% -
  Horiz. % 100.38% 100.05% 100.04% 99.96% 100.06% 100.04% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 40.87 % 38.85 % 16.53 % -3.23 % -3.44 % 12.07 % 1.56 % 72.29%
  YoY % 5.20% 135.03% 611.76% 6.10% -128.50% 673.72% -
  Horiz. % 2,619.87% 2,490.38% 1,059.62% -207.05% -220.51% 773.72% 100.00%
ROE 12.05 % 11.29 % 16.38 % 12.67 % -589.37 % 9.66 % 1.57 % 40.43%
  YoY % 6.73% -31.07% 29.28% 102.15% -6,201.14% 515.29% -
  Horiz. % 767.52% 719.11% 1,043.31% 807.01% -37,539.49% 615.29% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 147.79 125.72 382.08 633.97 518.18 461.29 346.10 -13.22%
  YoY % 17.55% -67.10% -39.73% 22.35% 12.33% 33.28% -
  Horiz. % 42.70% 36.32% 110.40% 183.18% 149.72% 133.28% 100.00%
EPS 60.51 49.02 63.40 2.28 -17.68 34.79 5.29 50.08%
  YoY % 23.44% -22.68% 2,680.70% 112.90% -150.82% 557.66% -
  Horiz. % 1,143.86% 926.65% 1,198.49% 43.10% -334.22% 657.66% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.0200 4.3400 3.8700 0.1800 0.0300 3.6000 3.3600 6.92%
  YoY % 15.67% 12.14% 2,050.00% 500.00% -99.17% 7.14% -
  Horiz. % 149.40% 129.17% 115.18% 5.36% 0.89% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 135.02 114.48 347.89 576.81 471.89 420.00 315.01 -13.16%
  YoY % 17.94% -67.09% -39.69% 22.23% 12.35% 33.33% -
  Horiz. % 42.86% 36.34% 110.44% 183.11% 149.80% 133.33% 100.00%
EPS 55.28 44.64 57.73 2.07 -16.10 31.68 4.81 50.20%
  YoY % 23.84% -22.67% 2,688.89% 112.86% -150.82% 558.63% -
  Horiz. % 1,149.27% 928.07% 1,200.21% 43.04% -334.72% 658.63% 100.00%
DPS 0.00 0.00 4.55 0.00 0.00 0.00 9.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.5865 3.9521 3.5237 0.1638 0.0273 3.2778 3.0581 6.99%
  YoY % 16.05% 12.16% 2,051.22% 500.00% -99.17% 7.18% -
  Horiz. % 149.98% 129.23% 115.23% 5.36% 0.89% 107.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.9600 3.2500 1.1800 0.9600 2.3000 3.0300 2.6400 -
P/RPS 2.00 2.59 0.31 0.15 0.44 0.66 0.76 17.49%
  YoY % -22.78% 735.48% 106.67% -65.91% -33.33% -13.16% -
  Horiz. % 263.16% 340.79% 40.79% 19.74% 57.89% 86.84% 100.00%
P/EPS 4.89 6.63 1.86 42.11 -13.01 8.71 49.93 -32.10%
  YoY % -26.24% 256.45% -95.58% 423.67% -249.37% -82.56% -
  Horiz. % 9.79% 13.28% 3.73% 84.34% -26.06% 17.44% 100.00%
EY 20.44 15.08 53.74 2.38 -7.69 11.48 2.00 47.29%
  YoY % 35.54% -71.94% 2,157.98% 130.95% -166.99% 474.00% -
  Horiz. % 1,022.00% 754.00% 2,687.00% 119.00% -384.50% 574.00% 100.00%
DY 0.00 0.00 4.24 0.00 0.00 0.00 3.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.87% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.75 0.30 5.33 76.67 0.84 0.79 -4.75%
  YoY % -21.33% 150.00% -94.37% -93.05% 9,027.38% 6.33% -
  Horiz. % 74.68% 94.94% 37.97% 674.68% 9,705.06% 106.33% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.8000 3.5500 1.3400 1.3200 2.3800 2.6800 2.8800 -
P/RPS 1.89 2.82 0.35 0.21 0.46 0.58 0.83 14.69%
  YoY % -32.98% 705.71% 66.67% -54.35% -20.69% -30.12% -
  Horiz. % 227.71% 339.76% 42.17% 25.30% 55.42% 69.88% 100.00%
P/EPS 4.63 7.24 2.11 57.89 -13.46 7.70 54.47 -33.68%
  YoY % -36.05% 243.13% -96.36% 530.09% -274.81% -85.86% -
  Horiz. % 8.50% 13.29% 3.87% 106.28% -24.71% 14.14% 100.00%
EY 21.61 13.81 47.32 1.73 -7.43 12.98 1.84 50.74%
  YoY % 56.48% -70.82% 2,635.26% 123.28% -157.24% 605.43% -
  Horiz. % 1,174.46% 750.54% 2,571.74% 94.02% -403.80% 705.43% 100.00%
DY 0.00 0.00 3.73 0.00 0.00 0.00 3.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.49% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.56 0.82 0.35 7.33 79.33 0.74 0.86 -6.90%
  YoY % -31.71% 134.29% -95.23% -90.76% 10,620.27% -13.95% -
  Horiz. % 65.12% 95.35% 40.70% 852.33% 9,224.42% 86.05% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
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. 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。
5. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers