Highlights

[PUNCAK] YoY Annualized Quarter 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 QoQ -     1,086.76%    YoY -     112.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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
Partners & Brokers