Highlights

[PUNCAK] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     5.36%    YoY -     35,082.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 233,566 486,649 1,135,705 1,504,765 2,213,690 2,059,530 1,900,721 -29.48%
  YoY % -52.01% -57.15% -24.53% -32.02% 7.49% 8.36% -
  Horiz. % 12.29% 25.60% 59.75% 79.17% 116.47% 108.36% 100.00%
PBT -43,877 -47,372 321,666 364,440 -95,777 -125,726 381,620 -
  YoY % 7.38% -114.73% -11.74% 480.51% 23.82% -132.95% -
  Horiz. % -11.50% -12.41% 84.29% 95.50% -25.10% -32.95% 100.00%
Tax 263,359 269,426 -85,204 -88,529 14,341 30,233 -100,578 -
  YoY % -2.25% 416.21% 3.76% -717.30% -52.56% 130.06% -
  Horiz. % -261.84% -267.88% 84.71% 88.02% -14.26% -30.06% 100.00%
NP 219,482 222,054 236,462 275,910 -81,436 -95,493 281,041 -4.03%
  YoY % -1.16% -6.09% -14.30% 438.81% 14.72% -133.98% -
  Horiz. % 78.10% 79.01% 84.14% 98.17% -28.98% -33.98% 100.00%
NP to SH 220,401 222,244 237,234 276,301 785 -94,874 184,817 2.98%
  YoY % -0.83% -6.32% -14.14% 35,082.70% 100.83% -151.33% -
  Horiz. % 119.25% 120.25% 128.36% 149.50% 0.42% -51.33% 100.00%
Tax Rate - % - % 26.49 % 24.29 % - % - % 26.36 % -
  YoY % 0.00% 0.00% 9.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.49% 92.15% 0.00% 0.00% 100.00%
Total Cost 14,084 264,594 899,242 1,228,854 2,295,126 2,155,023 1,619,680 -54.64%
  YoY % -94.68% -70.58% -26.82% -46.46% 6.50% 33.05% -
  Horiz. % 0.87% 16.34% 55.52% 75.87% 141.70% 133.05% 100.00%
Net Worth 2,234,800 1,940,745 1,755,121 499,091 50,485 1,227,297 1,468,773 7.24%
  YoY % 15.15% 10.58% 251.66% 888.58% -95.89% -16.44% -
  Horiz. % 152.15% 132.13% 119.50% 33.98% 3.44% 83.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,234,800 1,940,745 1,755,121 499,091 50,485 1,227,297 1,468,773 7.24%
  YoY % 15.15% 10.58% 251.66% 888.58% -95.89% -16.44% -
  Horiz. % 152.15% 132.13% 119.50% 33.98% 3.44% 83.56% 100.00%
NOSH 412,324 409,439 409,119 409,091 420,714 409,099 409,129 0.13%
  YoY % 0.70% 0.08% 0.01% -2.76% 2.84% -0.01% -
  Horiz. % 100.78% 100.08% 100.00% 99.99% 102.83% 99.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 93.97 % 45.63 % 20.82 % 18.34 % -3.68 % -4.64 % 14.79 % 36.07%
  YoY % 105.94% 119.16% 13.52% 598.37% 20.69% -131.37% -
  Horiz. % 635.36% 308.52% 140.77% 124.00% -24.88% -31.37% 100.00%
ROE 9.86 % 11.45 % 13.52 % 55.36 % 1.56 % -7.73 % 12.58 % -3.98%
  YoY % -13.89% -15.31% -75.58% 3,448.72% 120.18% -161.45% -
  Horiz. % 78.38% 91.02% 107.47% 440.06% 12.40% -61.45% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.65 118.86 277.60 367.83 526.17 503.43 464.58 -29.57%
  YoY % -52.34% -57.18% -24.53% -30.09% 4.52% 8.36% -
  Horiz. % 12.19% 25.58% 59.75% 79.17% 113.26% 108.36% 100.00%
EPS 53.45 54.28 57.99 67.53 0.19 -23.19 45.17 2.84%
  YoY % -1.53% -6.40% -14.13% 35,442.11% 100.82% -151.34% -
  Horiz. % 118.33% 120.17% 128.38% 149.50% 0.42% -51.34% 100.00%
DPS 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 5.4200 4.7400 4.2900 1.2200 0.1200 3.0000 3.5900 7.10%
  YoY % 14.35% 10.49% 251.64% 916.67% -96.00% -16.43% -
  Horiz. % 150.97% 132.03% 119.50% 33.98% 3.34% 83.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 51.99 108.32 252.78 334.92 492.71 458.40 423.06 -29.48%
  YoY % -52.00% -57.15% -24.53% -32.02% 7.48% 8.35% -
  Horiz. % 12.29% 25.60% 59.75% 79.17% 116.46% 108.35% 100.00%
EPS 49.06 49.47 52.80 61.50 0.17 -21.12 41.14 2.98%
  YoY % -0.83% -6.31% -14.15% 36,076.47% 100.80% -151.34% -
  Horiz. % 119.25% 120.25% 128.34% 149.49% 0.41% -51.34% 100.00%
DPS 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 4.9741 4.3196 3.9065 1.1109 0.1124 2.7317 3.2691 7.24%
  YoY % 15.15% 10.57% 251.65% 888.35% -95.89% -16.44% -
  Horiz. % 152.16% 132.13% 119.50% 33.98% 3.44% 83.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.6100 3.3500 3.1400 1.3200 1.1500 2.9000 3.2300 -
P/RPS 4.61 2.82 1.13 0.36 0.22 0.58 0.70 36.89%
  YoY % 63.48% 149.56% 213.89% 63.64% -62.07% -17.14% -
  Horiz. % 658.57% 402.86% 161.43% 51.43% 31.43% 82.86% 100.00%
P/EPS 4.88 6.17 5.42 1.95 616.07 -12.50 7.15 -6.16%
  YoY % -20.91% 13.84% 177.95% -99.68% 5,028.56% -274.83% -
  Horiz. % 68.25% 86.29% 75.80% 27.27% 8,616.36% -174.83% 100.00%
EY 20.48 16.20 18.47 51.17 0.16 -8.00 13.99 6.55%
  YoY % 26.42% -12.29% -63.90% 31,881.25% 102.00% -157.18% -
  Horiz. % 146.39% 115.80% 132.02% 365.76% 1.14% -57.18% 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 0.48 0.71 0.73 1.08 9.58 0.97 0.90 -9.94%
  YoY % -32.39% -2.74% -32.41% -88.73% 887.63% 7.78% -
  Horiz. % 53.33% 78.89% 81.11% 120.00% 1,064.44% 107.78% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 -
Price 2.8500 3.3100 3.4000 1.2900 1.0900 2.6000 3.1700 -
P/RPS 5.03 2.78 1.22 0.35 0.21 0.52 0.68 39.57%
  YoY % 80.94% 127.87% 248.57% 66.67% -59.62% -23.53% -
  Horiz. % 739.71% 408.82% 179.41% 51.47% 30.88% 76.47% 100.00%
P/EPS 5.33 6.10 5.86 1.91 583.93 -11.21 7.02 -4.48%
  YoY % -12.62% 4.10% 206.81% -99.67% 5,309.01% -259.69% -
  Horiz. % 75.93% 86.89% 83.48% 27.21% 8,318.09% -159.69% 100.00%
EY 18.76 16.40 17.05 52.36 0.17 -8.92 14.25 4.69%
  YoY % 14.39% -3.81% -67.44% 30,700.00% 101.91% -162.60% -
  Horiz. % 131.65% 115.09% 119.65% 367.44% 1.19% -62.60% 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 0.53 0.70 0.79 1.06 9.08 0.87 0.88 -8.10%
  YoY % -24.29% -11.39% -25.47% -88.33% 943.68% -1.14% -
  Horiz. % 60.23% 79.55% 89.77% 120.45% 1,031.82% 98.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS