Highlights

[PUNCAK] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     55.15%    YoY -     3.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 42,032 805,040 917,188 2,186,524 2,019,804 1,775,116 1,387,616 -44.15%
  YoY % -94.78% -12.23% -58.05% 8.25% 13.78% 27.93% -
  Horiz. % 3.03% 58.02% 66.10% 157.57% 145.56% 127.93% 100.00%
PBT -127,256 315,312 286,332 -132,692 -82,888 342,008 39,720 -
  YoY % -140.36% 10.12% 315.79% -60.09% -124.24% 761.05% -
  Horiz. % -320.38% 793.84% 720.88% -334.07% -208.68% 861.05% 100.00%
Tax 312,480 -73,432 -87,640 14,176 48,268 -96,540 -34,856 -
  YoY % 525.54% 16.21% -718.23% -70.63% 150.00% -176.97% -
  Horiz. % -896.49% 210.67% 251.43% -40.67% -138.48% 276.97% 100.00%
NP 185,224 241,880 198,692 -118,516 -34,620 245,468 4,864 83.37%
  YoY % -23.42% 21.74% 267.65% -242.33% -114.10% 4,946.63% -
  Horiz. % 3,808.06% 4,972.86% 4,084.95% -2,436.60% -711.76% 5,046.63% 100.00%
NP to SH 185,976 242,620 197,820 -32,448 -33,552 157,152 14,104 53.67%
  YoY % -23.35% 22.65% 709.65% 3.29% -121.35% 1,014.24% -
  Horiz. % 1,318.60% 1,720.22% 1,402.58% -230.06% -237.89% 1,114.24% 100.00%
Tax Rate - % 23.29 % 30.61 % - % - % 28.23 % 87.75 % -
  YoY % 0.00% -23.91% 0.00% 0.00% 0.00% -67.83% -
  Horiz. % 0.00% 26.54% 34.88% 0.00% 0.00% 32.17% 100.00%
Total Cost -143,192 563,160 718,496 2,305,040 2,054,424 1,529,648 1,382,752 -
  YoY % -125.43% -21.62% -68.83% 12.20% 34.31% 10.62% -
  Horiz. % -10.36% 40.73% 51.96% 166.70% 148.58% 110.62% 100.00%
Net Worth 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.89% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.89% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.89% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.89% 100.00%
NOSH 409,278 409,002 409,007 409,696 408,932 415,000 411,320 -0.08%
  YoY % 0.07% -0.00% -0.17% 0.19% -1.46% 0.89% -
  Horiz. % 99.50% 99.44% 99.44% 99.61% 99.42% 100.89% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 440.67 % 30.05 % 21.66 % -5.42 % -1.71 % 13.83 % 0.35 % 228.43%
  YoY % 1,366.46% 38.73% 499.63% -216.96% -112.36% 3,851.43% -
  Horiz. % 125,905.73% 8,585.71% 6,188.57% -1,548.57% -488.57% 3,951.43% 100.00%
ROE 10.21 % 14.94 % - % -88.00 % -2.73 % 12.62 % 1.14 % 44.08%
  YoY % -31.66% 0.00% 0.00% -3,123.44% -121.63% 1,007.02% -
  Horiz. % 895.61% 1,310.53% 0.00% -7,719.30% -239.47% 1,107.02% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.27 196.83 224.25 533.69 493.92 427.74 337.36 -44.11%
  YoY % -94.78% -12.23% -57.98% 8.05% 15.47% 26.79% -
  Horiz. % 3.04% 58.34% 66.47% 158.20% 146.41% 126.79% 100.00%
EPS 45.48 59.32 48.36 -7.92 -8.36 38.40 3.44 53.74%
  YoY % -23.33% 22.66% 710.61% 5.26% -121.77% 1,016.28% -
  Horiz. % 1,322.09% 1,724.42% 1,405.81% -230.23% -243.02% 1,116.28% 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 4.4500 3.9700 0.0000 0.0900 3.0000 3.0000 3.0000 6.79%
  YoY % 12.09% 0.00% 0.00% -97.00% 0.00% 0.00% -
  Horiz. % 148.33% 132.33% 0.00% 3.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.36 179.18 204.14 486.67 449.56 395.10 308.85 -44.15%
  YoY % -94.78% -12.23% -58.05% 8.25% 13.78% 27.93% -
  Horiz. % 3.03% 58.02% 66.10% 157.57% 145.56% 127.93% 100.00%
EPS 41.39 54.00 44.03 -7.22 -7.47 34.98 3.14 53.67%
  YoY % -23.35% 22.64% 709.83% 3.35% -121.36% 1,014.01% -
  Horiz. % 1,318.15% 1,719.75% 1,402.23% -229.94% -237.90% 1,114.01% 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 4.0538 3.6141 0.0000 0.0821 2.7306 2.7711 2.7465 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.90% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.5100 1.4000 2.2900 2.6600 2.9500 3.5000 -
P/RPS 27.75 0.77 0.62 0.43 0.54 0.69 1.04 72.82%
  YoY % 3,503.90% 24.19% 44.19% -20.37% -21.74% -33.65% -
  Horiz. % 2,668.27% 74.04% 59.62% 41.35% 51.92% 66.35% 100.00%
P/EPS 6.27 2.55 2.89 -28.91 -32.42 7.79 102.07 -37.17%
  YoY % 145.88% -11.76% 110.00% 10.83% -516.17% -92.37% -
  Horiz. % 6.14% 2.50% 2.83% -28.32% -31.76% 7.63% 100.00%
EY 15.94 39.28 34.55 -3.46 -3.08 12.84 0.98 59.14%
  YoY % -59.42% 13.69% 1,098.55% -12.34% -123.99% 1,210.20% -
  Horiz. % 1,626.53% 4,008.16% 3,525.51% -353.06% -314.29% 1,310.20% 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 0.64 0.38 0.00 25.44 0.89 0.98 1.17 -9.56%
  YoY % 68.42% 0.00% 0.00% 2,758.43% -9.18% -16.24% -
  Horiz. % 54.70% 32.48% 0.00% 2,174.36% 76.07% 83.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 -
Price 3.0100 1.7600 1.3100 2.2300 2.3800 2.8500 3.3600 -
P/RPS 29.31 0.89 0.58 0.42 0.48 0.67 1.00 75.55%
  YoY % 3,193.26% 53.45% 38.10% -12.50% -28.36% -33.00% -
  Horiz. % 2,931.00% 89.00% 58.00% 42.00% 48.00% 67.00% 100.00%
P/EPS 6.62 2.97 2.71 -28.16 -29.01 7.53 97.99 -36.17%
  YoY % 122.90% 9.59% 109.62% 2.93% -485.26% -92.32% -
  Horiz. % 6.76% 3.03% 2.77% -28.74% -29.61% 7.68% 100.00%
EY 15.10 33.70 36.92 -3.55 -3.45 13.29 1.02 56.67%
  YoY % -55.19% -8.72% 1,140.00% -2.90% -125.96% 1,202.94% -
  Horiz. % 1,480.39% 3,303.92% 3,619.61% -348.04% -338.24% 1,302.94% 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 0.68 0.44 0.00 24.78 0.79 0.95 1.12 -7.98%
  YoY % 54.55% 0.00% 0.00% 3,036.71% -16.84% -15.18% -
  Horiz. % 60.71% 39.29% 0.00% 2,212.50% 70.54% 84.82% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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