Highlights

[PUNCAK] YoY Annualized Quarter Result on 2008-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -35.98%    YoY -     -66.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 1,428,123 1,144,944 14.58%
  YoY % 22.23% 12.36% 33.33% 1.84% -2.69% 24.73% -
  Horiz. % 226.34% 185.17% 164.81% 123.61% 121.38% 124.73% 100.00%
PBT -75,163 -108,315 312,606 54,879 115,351 367,276 196,846 -
  YoY % 30.61% -134.65% 469.63% -52.42% -68.59% 86.58% -
  Horiz. % -38.18% -55.03% 158.81% 27.88% 58.60% 186.58% 100.00%
Tax -8,559 35,308 -84,850 -32,739 -44,891 4,749 -58,308 -27.36%
  YoY % -124.24% 141.61% -159.17% 27.07% -1,045.27% 108.14% -
  Horiz. % 14.68% -60.55% 145.52% 56.15% 76.99% -8.14% 100.00%
NP -83,722 -73,007 227,756 22,140 70,460 372,025 138,538 -
  YoY % -14.68% -132.05% 928.71% -68.58% -81.06% 168.54% -
  Horiz. % -60.43% -52.70% 164.40% 15.98% 50.86% 268.54% 100.00%
NP to SH 9,320 -72,343 142,320 21,622 64,928 331,602 99,260 -32.57%
  YoY % 112.88% -150.83% 558.22% -66.70% -80.42% 234.07% -
  Horiz. % 9.39% -72.88% 143.38% 21.78% 65.41% 334.07% 100.00%
Tax Rate - % - % 27.14 % 59.66 % 38.92 % -1.29 % 29.62 % -
  YoY % 0.00% 0.00% -54.51% 53.29% 3,117.05% -104.36% -
  Horiz. % 0.00% 0.00% 91.63% 201.42% 131.40% -4.36% 100.00%
Total Cost 2,675,231 2,193,151 1,659,244 1,393,143 1,319,314 1,056,098 1,006,406 17.69%
  YoY % 21.98% 32.18% 19.10% 5.60% 24.92% 4.94% -
  Horiz. % 265.82% 217.92% 164.87% 138.43% 131.09% 104.94% 100.00%
Net Worth 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 1,284,474 -37.90%
  YoY % 499.44% -99.17% 7.18% 0.08% -11.12% 20.25% -
  Horiz. % 5.73% 0.96% 114.65% 106.97% 106.89% 120.25% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 40,892 41,105 37,332 27,623 -
  YoY % 0.00% 0.00% 0.00% -0.52% 10.11% 35.15% -
  Horiz. % 0.00% 0.00% 0.00% 148.04% 148.81% 135.15% 100.00%
Div Payout % - % - % - % 189.12 % 63.31 % 11.26 % 27.83 % -
  YoY % 0.00% 0.00% 0.00% 198.72% 462.26% -59.54% -
  Horiz. % 0.00% 0.00% 0.00% 679.55% 227.49% 40.46% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 1,284,474 -37.90%
  YoY % 499.44% -99.17% 7.18% 0.08% -11.12% 20.25% -
  Horiz. % 5.73% 0.96% 114.65% 106.97% 106.89% 120.25% 100.00%
NOSH 408,771 409,150 409,067 408,920 411,056 466,652 460,384 -1.96%
  YoY % -0.09% 0.02% 0.04% -0.52% -11.91% 1.36% -
  Horiz. % 88.79% 88.87% 88.85% 88.82% 89.29% 101.36% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -3.23 % -3.44 % 12.07 % 1.56 % 5.07 % 26.05 % 12.10 % -
  YoY % 6.10% -128.50% 673.72% -69.23% -80.54% 115.29% -
  Horiz. % -26.69% -28.43% 99.75% 12.89% 41.90% 215.29% 100.00%
ROE 12.67 % -589.37 % 9.66 % 1.57 % 4.73 % 21.47 % 7.73 % 8.58%
  YoY % 102.15% -6,201.14% 515.29% -66.81% -77.97% 177.75% -
  Horiz. % 163.91% -7,624.45% 124.97% 20.31% 61.19% 277.75% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 633.97 518.18 461.29 346.10 338.10 306.04 248.69 16.87%
  YoY % 22.35% 12.33% 33.28% 2.37% 10.48% 23.06% -
  Horiz. % 254.92% 208.36% 185.49% 139.17% 135.95% 123.06% 100.00%
EPS 2.28 -17.68 34.79 5.29 15.79 101.51 21.56 -31.22%
  YoY % 112.90% -150.82% 557.66% -66.50% -84.44% 370.83% -
  Horiz. % 10.58% -82.00% 161.36% 24.54% 73.24% 470.83% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 8.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 166.67% 133.33% 100.00%
NAPS 0.1800 0.0300 3.6000 3.3600 3.3400 3.3100 2.7900 -36.66%
  YoY % 500.00% -99.17% 7.14% 0.60% 0.91% 18.64% -
  Horiz. % 6.45% 1.08% 129.03% 120.43% 119.71% 118.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 576.81 471.89 420.00 315.01 309.33 317.87 254.84 14.58%
  YoY % 22.23% 12.35% 33.33% 1.84% -2.69% 24.73% -
  Horiz. % 226.34% 185.17% 164.81% 123.61% 121.38% 124.73% 100.00%
EPS 2.07 -16.10 31.68 4.81 14.45 73.81 22.09 -32.59%
  YoY % 112.86% -150.82% 558.63% -66.71% -80.42% 234.13% -
  Horiz. % 9.37% -72.88% 143.41% 21.77% 65.41% 334.13% 100.00%
DPS 0.00 0.00 0.00 9.10 9.15 8.31 6.15 -
  YoY % 0.00% 0.00% 0.00% -0.55% 10.11% 35.12% -
  Horiz. % 0.00% 0.00% 0.00% 147.97% 148.78% 135.12% 100.00%
NAPS 0.1638 0.0273 3.2778 3.0581 3.0558 3.4380 2.8589 -37.90%
  YoY % 500.00% -99.17% 7.18% 0.08% -11.12% 20.26% -
  Horiz. % 5.73% 0.95% 114.65% 106.97% 106.89% 120.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.9600 2.3000 3.0300 2.6400 5.0000 8.8000 7.1100 -
P/RPS 0.15 0.44 0.66 0.76 1.48 2.88 2.86 -38.80%
  YoY % -65.91% -33.33% -13.16% -48.65% -48.61% 0.70% -
  Horiz. % 5.24% 15.38% 23.08% 26.57% 51.75% 100.70% 100.00%
P/EPS 42.11 -13.01 8.71 49.93 31.65 12.38 32.98 4.16%
  YoY % 423.67% -249.37% -82.56% 57.76% 155.65% -62.46% -
  Horiz. % 127.68% -39.45% 26.41% 151.39% 95.97% 37.54% 100.00%
EY 2.38 -7.69 11.48 2.00 3.16 8.07 3.03 -3.94%
  YoY % 130.95% -166.99% 474.00% -36.71% -60.84% 166.34% -
  Horiz. % 78.55% -253.80% 378.88% 66.01% 104.29% 266.34% 100.00%
DY 0.00 0.00 0.00 3.79 2.00 0.91 0.84 -
  YoY % 0.00% 0.00% 0.00% 89.50% 119.78% 8.33% -
  Horiz. % 0.00% 0.00% 0.00% 451.19% 238.10% 108.33% 100.00%
P/NAPS 5.33 76.67 0.84 0.79 1.50 2.66 2.55 13.07%
  YoY % -93.05% 9,027.38% 6.33% -47.33% -43.61% 4.31% -
  Horiz. % 209.02% 3,006.67% 32.94% 30.98% 58.82% 104.31% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 -
Price 1.3200 2.3800 2.6800 2.8800 4.6400 3.6800 7.4300 -
P/RPS 0.21 0.46 0.58 0.83 1.37 1.20 2.99 -35.75%
  YoY % -54.35% -20.69% -30.12% -39.42% 14.17% -59.87% -
  Horiz. % 7.02% 15.38% 19.40% 27.76% 45.82% 40.13% 100.00%
P/EPS 57.89 -13.46 7.70 54.47 29.38 5.18 34.46 9.03%
  YoY % 530.09% -274.81% -85.86% 85.40% 467.18% -84.97% -
  Horiz. % 167.99% -39.06% 22.34% 158.07% 85.26% 15.03% 100.00%
EY 1.73 -7.43 12.98 1.84 3.40 19.31 2.90 -8.25%
  YoY % 123.28% -157.24% 605.43% -45.88% -82.39% 565.86% -
  Horiz. % 59.66% -256.21% 447.59% 63.45% 117.24% 665.86% 100.00%
DY 0.00 0.00 0.00 3.47 2.16 2.17 0.81 -
  YoY % 0.00% 0.00% 0.00% 60.65% -0.46% 167.90% -
  Horiz. % 0.00% 0.00% 0.00% 428.40% 266.67% 267.90% 100.00%
P/NAPS 7.33 79.33 0.74 0.86 1.39 1.11 2.66 18.40%
  YoY % -90.76% 10,620.27% -13.95% -38.13% 25.23% -58.27% -
  Horiz. % 275.56% 2,982.33% 27.82% 32.33% 52.26% 41.73% 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
 
 

431  244  619  1168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.025+0.005 
 KNM 0.215+0.02 
 NETX 0.145+0.005 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 HIBISCS 0.63+0.04 
 ALAM 0.10+0.01 
 MTOUCHE 0.085+0.015 

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!
PARTNERS & BROKERS