Highlights

[PUNCAK] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2,022.53%    YoY -     709.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 253,896 42,032 805,040 917,188 2,186,524 2,019,804 1,775,116 -27.67%
  YoY % 504.05% -94.78% -12.23% -58.05% 8.25% 13.78% -
  Horiz. % 14.30% 2.37% 45.35% 51.67% 123.18% 113.78% 100.00%
PBT -17,856 -127,256 315,312 286,332 -132,692 -82,888 342,008 -
  YoY % 85.97% -140.36% 10.12% 315.79% -60.09% -124.24% -
  Horiz. % -5.22% -37.21% 92.19% 83.72% -38.80% -24.24% 100.00%
Tax 280,536 312,480 -73,432 -87,640 14,176 48,268 -96,540 -
  YoY % -10.22% 525.54% 16.21% -718.23% -70.63% 150.00% -
  Horiz. % -290.59% -323.68% 76.06% 90.78% -14.68% -50.00% 100.00%
NP 262,680 185,224 241,880 198,692 -118,516 -34,620 245,468 1.14%
  YoY % 41.82% -23.42% 21.74% 267.65% -242.33% -114.10% -
  Horiz. % 107.01% 75.46% 98.54% 80.94% -48.28% -14.10% 100.00%
NP to SH 263,328 185,976 242,620 197,820 -32,448 -33,552 157,152 8.98%
  YoY % 41.59% -23.35% 22.65% 709.65% 3.29% -121.35% -
  Horiz. % 167.56% 118.34% 154.39% 125.88% -20.65% -21.35% 100.00%
Tax Rate - % - % 23.29 % 30.61 % - % - % 28.23 % -
  YoY % 0.00% 0.00% -23.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.50% 108.43% 0.00% 0.00% 100.00%
Total Cost -8,784 -143,192 563,160 718,496 2,305,040 2,054,424 1,529,648 -
  YoY % 93.87% -125.43% -21.62% -68.83% 12.20% 34.31% -
  Horiz. % -0.57% -9.36% 36.82% 46.97% 150.69% 134.31% 100.00%
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
NOSH 412,222 409,278 409,002 409,007 409,696 408,932 415,000 -0.11%
  YoY % 0.72% 0.07% -0.00% -0.17% 0.19% -1.46% -
  Horiz. % 99.33% 98.62% 98.55% 98.56% 98.72% 98.54% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 103.46 % 440.67 % 30.05 % 21.66 % -5.42 % -1.71 % 13.83 % 39.83%
  YoY % -76.52% 1,366.46% 38.73% 499.63% -216.96% -112.36% -
  Horiz. % 748.08% 3,186.33% 217.28% 156.62% -39.19% -12.36% 100.00%
ROE 12.43 % 10.21 % 14.94 % - % -88.00 % -2.73 % 12.62 % -0.25%
  YoY % 21.74% -31.66% 0.00% 0.00% -3,123.44% -121.63% -
  Horiz. % 98.49% 80.90% 118.38% 0.00% -697.31% -21.63% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 61.59 10.27 196.83 224.25 533.69 493.92 427.74 -27.59%
  YoY % 499.71% -94.78% -12.23% -57.98% 8.05% 15.47% -
  Horiz. % 14.40% 2.40% 46.02% 52.43% 124.77% 115.47% 100.00%
EPS 63.88 45.48 59.32 48.36 -7.92 -8.36 38.40 8.85%
  YoY % 40.46% -23.33% 22.66% 710.61% 5.26% -121.77% -
  Horiz. % 166.35% 118.44% 154.48% 125.94% -20.62% -21.77% 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 5.1400 4.4500 3.9700 0.0000 0.0900 3.0000 3.0000 9.38%
  YoY % 15.51% 12.09% 0.00% 0.00% -97.00% 0.00% -
  Horiz. % 171.33% 148.33% 132.33% 0.00% 3.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.51 9.36 179.18 204.14 486.67 449.56 395.10 -27.67%
  YoY % 503.74% -94.78% -12.23% -58.05% 8.25% 13.78% -
  Horiz. % 14.30% 2.37% 45.35% 51.67% 123.18% 113.78% 100.00%
EPS 58.61 41.39 54.00 44.03 -7.22 -7.47 34.98 8.98%
  YoY % 41.60% -23.35% 22.64% 709.83% 3.35% -121.36% -
  Horiz. % 167.55% 118.32% 154.37% 125.87% -20.64% -21.36% 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 4.7160 4.0538 3.6141 0.0000 0.0821 2.7306 2.7711 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.6600 2.8500 1.5100 1.4000 2.2900 2.6600 2.9500 -
P/RPS 4.32 27.75 0.77 0.62 0.43 0.54 0.69 35.74%
  YoY % -84.43% 3,503.90% 24.19% 44.19% -20.37% -21.74% -
  Horiz. % 626.09% 4,021.74% 111.59% 89.86% 62.32% 78.26% 100.00%
P/EPS 4.16 6.27 2.55 2.89 -28.91 -32.42 7.79 -9.92%
  YoY % -33.65% 145.88% -11.76% 110.00% 10.83% -516.17% -
  Horiz. % 53.40% 80.49% 32.73% 37.10% -371.12% -416.17% 100.00%
EY 24.02 15.94 39.28 34.55 -3.46 -3.08 12.84 11.00%
  YoY % 50.69% -59.42% 13.69% 1,098.55% -12.34% -123.99% -
  Horiz. % 187.07% 124.14% 305.92% 269.08% -26.95% -23.99% 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 0.52 0.64 0.38 0.00 25.44 0.89 0.98 -10.02%
  YoY % -18.75% 68.42% 0.00% 0.00% 2,758.43% -9.18% -
  Horiz. % 53.06% 65.31% 38.78% 0.00% 2,595.92% 90.82% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 -
Price 2.5500 3.0100 1.7600 1.3100 2.2300 2.3800 2.8500 -
P/RPS 4.14 29.31 0.89 0.58 0.42 0.48 0.67 35.44%
  YoY % -85.88% 3,193.26% 53.45% 38.10% -12.50% -28.36% -
  Horiz. % 617.91% 4,374.63% 132.84% 86.57% 62.69% 71.64% 100.00%
P/EPS 3.99 6.62 2.97 2.71 -28.16 -29.01 7.53 -10.04%
  YoY % -39.73% 122.90% 9.59% 109.62% 2.93% -485.26% -
  Horiz. % 52.99% 87.92% 39.44% 35.99% -373.97% -385.26% 100.00%
EY 25.05 15.10 33.70 36.92 -3.55 -3.45 13.29 11.14%
  YoY % 65.89% -55.19% -8.72% 1,140.00% -2.90% -125.96% -
  Horiz. % 188.49% 113.62% 253.57% 277.80% -26.71% -25.96% 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 0.50 0.68 0.44 0.00 24.78 0.79 0.95 -10.14%
  YoY % -26.47% 54.55% 0.00% 0.00% 3,036.71% -16.84% -
  Horiz. % 52.63% 71.58% 46.32% 0.00% 2,608.42% 83.16% 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
 
 

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