Highlights

[PUNCAK] YoY Cumulative 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 -     1,482.34%    YoY -     112.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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