Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     2.67%    YoY -     558.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 1,428,123 1.51%
  YoY % -39.69% 22.23% 12.36% 33.33% 1.84% -2.69% -
  Horiz. % 109.45% 181.46% 148.46% 132.13% 99.10% 97.31% 100.00%
PBT 325,372 -75,163 -108,315 312,606 54,879 115,351 367,276 -2.00%
  YoY % 532.89% 30.61% -134.65% 469.63% -52.42% -68.59% -
  Horiz. % 88.59% -20.46% -29.49% 85.11% 14.94% 31.41% 100.00%
Tax -66,991 -8,559 35,308 -84,850 -32,739 -44,891 4,749 -
  YoY % -682.70% -124.24% 141.61% -159.17% 27.07% -1,045.27% -
  Horiz. % -1,410.63% -180.23% 743.48% -1,786.69% -689.39% -945.27% 100.00%
NP 258,381 -83,722 -73,007 227,756 22,140 70,460 372,025 -5.89%
  YoY % 408.62% -14.68% -132.05% 928.71% -68.58% -81.06% -
  Horiz. % 69.45% -22.50% -19.62% 61.22% 5.95% 18.94% 100.00%
NP to SH 259,388 9,320 -72,343 142,320 21,622 64,928 331,602 -4.01%
  YoY % 2,683.13% 112.88% -150.83% 558.22% -66.70% -80.42% -
  Horiz. % 78.22% 2.81% -21.82% 42.92% 6.52% 19.58% 100.00%
Tax Rate 20.59 % - % - % 27.14 % 59.66 % 38.92 % -1.29 % -
  YoY % 0.00% 0.00% 0.00% -54.51% 53.29% 3,117.05% -
  Horiz. % -1,596.12% 0.00% 0.00% -2,103.88% -4,624.81% -3,017.05% 100.00%
Total Cost 1,304,651 2,675,231 2,193,151 1,659,244 1,393,143 1,319,314 1,056,098 3.58%
  YoY % -51.23% 21.98% 32.18% 19.10% 5.60% 24.92% -
  Horiz. % 123.54% 253.31% 207.67% 157.11% 131.91% 124.92% 100.00%
Net Worth 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 0.41%
  YoY % 2,051.63% 499.44% -99.17% 7.18% 0.08% -11.12% -
  Horiz. % 102.49% 4.76% 0.79% 95.34% 88.95% 88.88% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,454 - - - 40,892 41,105 37,332 -9.53%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.52% 10.11% -
  Horiz. % 54.79% 0.00% 0.00% 0.00% 109.54% 110.11% 100.00%
Div Payout % 7.89 % - % - % - % 189.12 % 63.31 % 11.26 % -5.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 198.72% 462.26% -
  Horiz. % 70.07% 0.00% 0.00% 0.00% 1,679.57% 562.26% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 1,544,618 0.41%
  YoY % 2,051.63% 499.44% -99.17% 7.18% 0.08% -11.12% -
  Horiz. % 102.49% 4.76% 0.79% 95.34% 88.95% 88.88% 100.00%
NOSH 409,081 408,771 409,150 409,067 408,920 411,056 466,652 -2.17%
  YoY % 0.08% -0.09% 0.02% 0.04% -0.52% -11.91% -
  Horiz. % 87.66% 87.60% 87.68% 87.66% 87.63% 88.09% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.53 % -3.23 % -3.44 % 12.07 % 1.56 % 5.07 % 26.05 % -7.29%
  YoY % 611.76% 6.10% -128.50% 673.72% -69.23% -80.54% -
  Horiz. % 63.45% -12.40% -13.21% 46.33% 5.99% 19.46% 100.00%
ROE 16.38 % 12.67 % -589.37 % 9.66 % 1.57 % 4.73 % 21.47 % -4.41%
  YoY % 29.28% 102.15% -6,201.14% 515.29% -66.81% -77.97% -
  Horiz. % 76.29% 59.01% -2,745.09% 44.99% 7.31% 22.03% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 382.08 633.97 518.18 461.29 346.10 338.10 306.04 3.76%
  YoY % -39.73% 22.35% 12.33% 33.28% 2.37% 10.48% -
  Horiz. % 124.85% 207.15% 169.32% 150.73% 113.09% 110.48% 100.00%
EPS 63.40 2.28 -17.68 34.79 5.29 15.79 101.51 -7.54%
  YoY % 2,680.70% 112.90% -150.82% 557.66% -66.50% -84.44% -
  Horiz. % 62.46% 2.25% -17.42% 34.27% 5.21% 15.56% 100.00%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 8.00 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 62.50% 0.00% 0.00% 0.00% 125.00% 125.00% 100.00%
NAPS 3.8700 0.1800 0.0300 3.6000 3.3600 3.3400 3.3100 2.64%
  YoY % 2,050.00% 500.00% -99.17% 7.14% 0.60% 0.91% -
  Horiz. % 116.92% 5.44% 0.91% 108.76% 101.51% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 347.89 576.81 471.89 420.00 315.01 309.33 317.87 1.51%
  YoY % -39.69% 22.23% 12.35% 33.33% 1.84% -2.69% -
  Horiz. % 109.44% 181.46% 148.45% 132.13% 99.10% 97.31% 100.00%
EPS 57.73 2.07 -16.10 31.68 4.81 14.45 73.81 -4.01%
  YoY % 2,688.89% 112.86% -150.82% 558.63% -66.71% -80.42% -
  Horiz. % 78.21% 2.80% -21.81% 42.92% 6.52% 19.58% 100.00%
DPS 4.55 0.00 0.00 0.00 9.10 9.15 8.31 -9.54%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.55% 10.11% -
  Horiz. % 54.75% 0.00% 0.00% 0.00% 109.51% 110.11% 100.00%
NAPS 3.5237 0.1638 0.0273 3.2778 3.0581 3.0558 3.4380 0.41%
  YoY % 2,051.22% 500.00% -99.17% 7.18% 0.08% -11.12% -
  Horiz. % 102.49% 4.76% 0.79% 95.34% 88.95% 88.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.1800 0.9600 2.3000 3.0300 2.6400 5.0000 8.8000 -
P/RPS 0.31 0.15 0.44 0.66 0.76 1.48 2.88 -31.01%
  YoY % 106.67% -65.91% -33.33% -13.16% -48.65% -48.61% -
  Horiz. % 10.76% 5.21% 15.28% 22.92% 26.39% 51.39% 100.00%
P/EPS 1.86 42.11 -13.01 8.71 49.93 31.65 12.38 -27.07%
  YoY % -95.58% 423.67% -249.37% -82.56% 57.76% 155.65% -
  Horiz. % 15.02% 340.15% -105.09% 70.36% 403.31% 255.65% 100.00%
EY 53.74 2.38 -7.69 11.48 2.00 3.16 8.07 37.12%
  YoY % 2,157.98% 130.95% -166.99% 474.00% -36.71% -60.84% -
  Horiz. % 665.92% 29.49% -95.29% 142.26% 24.78% 39.16% 100.00%
DY 4.24 0.00 0.00 0.00 3.79 2.00 0.91 29.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 89.50% 119.78% -
  Horiz. % 465.93% 0.00% 0.00% 0.00% 416.48% 219.78% 100.00%
P/NAPS 0.30 5.33 76.67 0.84 0.79 1.50 2.66 -30.47%
  YoY % -94.37% -93.05% 9,027.38% 6.33% -47.33% -43.61% -
  Horiz. % 11.28% 200.38% 2,882.33% 31.58% 29.70% 56.39% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.3400 1.3200 2.3800 2.6800 2.8800 4.6400 3.6800 -
P/RPS 0.35 0.21 0.46 0.58 0.83 1.37 1.20 -18.55%
  YoY % 66.67% -54.35% -20.69% -30.12% -39.42% 14.17% -
  Horiz. % 29.17% 17.50% 38.33% 48.33% 69.17% 114.17% 100.00%
P/EPS 2.11 57.89 -13.46 7.70 54.47 29.38 5.18 -13.89%
  YoY % -96.36% 530.09% -274.81% -85.86% 85.40% 467.18% -
  Horiz. % 40.73% 1,117.57% -259.85% 148.65% 1,051.54% 567.18% 100.00%
EY 47.32 1.73 -7.43 12.98 1.84 3.40 19.31 16.10%
  YoY % 2,635.26% 123.28% -157.24% 605.43% -45.88% -82.39% -
  Horiz. % 245.05% 8.96% -38.48% 67.22% 9.53% 17.61% 100.00%
DY 3.73 0.00 0.00 0.00 3.47 2.16 2.17 9.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 60.65% -0.46% -
  Horiz. % 171.89% 0.00% 0.00% 0.00% 159.91% 99.54% 100.00%
P/NAPS 0.35 7.33 79.33 0.74 0.86 1.39 1.11 -17.48%
  YoY % -95.23% -90.76% 10,620.27% -13.95% -38.13% 25.23% -
  Horiz. % 31.53% 660.36% 7,146.85% 66.67% 77.48% 125.23% 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
 
 

197  481  503  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.025+0.005 
 SANICHI 0.095+0.005 
 KGROUP 0.08-0.005 
 GDEX 0.385-0.06 
 COMFORT 3.09+0.01 
 DGB 0.0250.00 
 ARMADA 0.22-0.01 
 XOX 0.06-0.005 
 EAH 0.015-0.005 
 KNM 0.21-0.01 

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

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Comfort: what you should do? Koon Yew Yin Koon Yew Yin's Blog
4. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
5. 再谈手套股4大天王 - SUPERMX业绩出炉后的最新变化! - 陈剑 Good Articles to Share
6. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
7. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
8. DON'T MISS!! THE VERY INTERESTING STORY OF NYLEX AS IT UNFOLD IN YEARS 2014 TO 2017, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers