Highlights

[PUNCAK] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     72.81%    YoY -     90.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 343,542 1,038,396 1,314,214 2,172,824 2,047,670 1,862,732 1,403,420 -20.90%
  YoY % -66.92% -20.99% -39.52% 6.11% 9.93% 32.73% -
  Horiz. % 24.48% 73.99% 93.64% 154.82% 145.91% 132.73% 100.00%
PBT -57,244 323,440 386,764 -90,954 -136,616 375,916 56,600 -
  YoY % -117.70% -16.37% 525.23% 33.42% -136.34% 564.16% -
  Horiz. % -101.14% 571.45% 683.33% -160.70% -241.37% 664.16% 100.00%
Tax 269,290 -80,278 -124,886 5,078 44,262 -98,984 -36,744 -
  YoY % 435.45% 35.72% -2,559.35% -88.53% 144.72% -169.39% -
  Horiz. % -732.88% 218.48% 339.88% -13.82% -120.46% 269.39% 100.00%
NP 212,046 243,162 261,878 -85,876 -92,354 276,932 19,856 48.37%
  YoY % -12.80% -7.15% 404.95% 7.01% -133.35% 1,294.70% -
  Horiz. % 1,067.92% 1,224.63% 1,318.89% -432.49% -465.12% 1,394.70% 100.00%
NP to SH 212,784 243,920 262,244 -8,824 -91,782 183,736 25,730 42.18%
  YoY % -12.76% -6.99% 3,071.94% 90.39% -149.95% 614.09% -
  Horiz. % 826.99% 948.00% 1,019.21% -34.29% -356.71% 714.09% 100.00%
Tax Rate - % 24.82 % 32.29 % - % - % 26.33 % 64.92 % -
  YoY % 0.00% -23.13% 0.00% 0.00% 0.00% -59.44% -
  Horiz. % 0.00% 38.23% 49.74% 0.00% 0.00% 40.56% 100.00%
Total Cost 131,496 795,234 1,052,336 2,258,700 2,140,024 1,585,800 1,383,564 -32.43%
  YoY % -83.46% -24.43% -53.41% 5.55% 34.95% 14.62% -
  Horiz. % 9.50% 57.48% 76.06% 163.25% 154.67% 114.62% 100.00%
Net Worth 1,882,319 1,710,140 409,088 40,851 1,227,290 1,468,415 1,379,358 5.32%
  YoY % 10.07% 318.04% 901.40% -96.67% -16.42% 6.46% -
  Horiz. % 136.46% 123.98% 29.66% 2.96% 88.98% 106.46% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,882,319 1,710,140 409,088 40,851 1,227,290 1,468,415 1,379,358 5.32%
  YoY % 10.07% 318.04% 901.40% -96.67% -16.42% 6.46% -
  Horiz. % 136.46% 123.98% 29.66% 2.96% 88.98% 106.46% 100.00%
NOSH 409,200 409,124 409,088 408,518 409,096 409,029 409,305 -0.00%
  YoY % 0.02% 0.01% 0.14% -0.14% 0.02% -0.07% -
  Horiz. % 99.97% 99.96% 99.95% 99.81% 99.95% 99.93% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 61.72 % 23.42 % 19.93 % -3.95 % -4.51 % 14.87 % 1.41 % 87.68%
  YoY % 163.54% 17.51% 604.56% 12.42% -130.33% 954.61% -
  Horiz. % 4,377.31% 1,660.99% 1,413.48% -280.14% -319.86% 1,054.61% 100.00%
ROE 11.30 % 14.26 % 64.10 % -21.60 % -7.48 % 12.51 % 1.87 % 34.94%
  YoY % -20.76% -77.75% 396.76% -188.77% -159.79% 568.98% -
  Horiz. % 604.28% 762.57% 3,427.81% -1,155.08% -400.00% 668.98% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 83.95 253.81 321.25 531.88 500.53 455.40 342.88 -20.90%
  YoY % -66.92% -20.99% -39.60% 6.26% 9.91% 32.82% -
  Horiz. % 24.48% 74.02% 93.69% 155.12% 145.98% 132.82% 100.00%
EPS 52.00 59.62 64.10 -2.16 -22.44 44.92 6.28 42.21%
  YoY % -12.78% -6.99% 3,067.59% 90.37% -149.96% 615.29% -
  Horiz. % 828.03% 949.36% 1,020.70% -34.39% -357.32% 715.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.6000 4.1800 1.0000 0.1000 3.0000 3.5900 3.3700 5.32%
  YoY % 10.05% 318.00% 900.00% -96.67% -16.43% 6.53% -
  Horiz. % 136.50% 124.04% 29.67% 2.97% 89.02% 106.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 76.46 231.12 292.51 483.62 455.76 414.60 312.37 -20.90%
  YoY % -66.92% -20.99% -39.52% 6.11% 9.93% 32.73% -
  Horiz. % 24.48% 73.99% 93.64% 154.82% 145.90% 132.73% 100.00%
EPS 47.36 54.29 58.37 -1.96 -20.43 40.90 5.73 42.17%
  YoY % -12.76% -6.99% 3,078.06% 90.41% -149.95% 613.79% -
  Horiz. % 826.53% 947.47% 1,018.67% -34.21% -356.54% 713.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1896 3.8064 0.9105 0.0909 2.7317 3.2683 3.0701 5.32%
  YoY % 10.07% 318.06% 901.65% -96.67% -16.42% 6.46% -
  Horiz. % 136.46% 123.98% 29.66% 2.96% 88.98% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.3500 1.9100 1.3000 1.9900 2.7600 3.1600 3.5000 -
P/RPS 3.99 0.75 0.40 0.37 0.55 0.69 1.02 25.51%
  YoY % 432.00% 87.50% 8.11% -32.73% -20.29% -32.35% -
  Horiz. % 391.18% 73.53% 39.22% 36.27% 53.92% 67.65% 100.00%
P/EPS 6.44 3.20 2.03 -92.13 -12.30 7.03 55.68 -30.19%
  YoY % 101.25% 57.64% 102.20% -649.02% -274.96% -87.37% -
  Horiz. % 11.57% 5.75% 3.65% -165.46% -22.09% 12.63% 100.00%
EY 15.52 31.21 49.31 -1.09 -8.13 14.22 1.80 43.17%
  YoY % -50.27% -36.71% 4,623.85% 86.59% -157.17% 690.00% -
  Horiz. % 862.22% 1,733.89% 2,739.44% -60.56% -451.67% 790.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.46 1.30 19.90 0.92 0.88 1.04 -5.73%
  YoY % 58.70% -64.62% -93.47% 2,063.04% 4.55% -15.38% -
  Horiz. % 70.19% 44.23% 125.00% 1,913.46% 88.46% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 28/08/08 -
Price 3.2700 2.6400 1.3000 1.2200 2.8400 3.3000 3.1000 -
P/RPS 3.89 1.04 0.40 0.23 0.57 0.72 0.90 27.62%
  YoY % 274.04% 160.00% 73.91% -59.65% -20.83% -20.00% -
  Horiz. % 432.22% 115.56% 44.44% 25.56% 63.33% 80.00% 100.00%
P/EPS 6.29 4.43 2.03 -56.48 -12.66 7.35 49.31 -29.04%
  YoY % 41.99% 118.23% 103.59% -346.13% -272.24% -85.09% -
  Horiz. % 12.76% 8.98% 4.12% -114.54% -25.67% 14.91% 100.00%
EY 15.90 22.58 49.31 -1.77 -7.90 13.61 2.03 40.90%
  YoY % -29.58% -54.21% 2,885.88% 77.59% -158.05% 570.44% -
  Horiz. % 783.25% 1,112.32% 2,429.06% -87.19% -389.16% 670.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.63 1.30 12.20 0.95 0.92 0.92 -4.22%
  YoY % 12.70% -51.54% -89.34% 1,184.21% 3.26% 0.00% -
  Horiz. % 77.17% 68.48% 141.30% 1,326.09% 103.26% 100.00% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers