Highlights

[PUNCAK] YoY Annualized Quarter 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 QoQ -     23.75%    YoY -     -150.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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