Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     25.17%    YoY -     2,683.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 188,694 606,635 514,348 1,563,032 2,591,509 2,120,144 1,887,000 -31.86%
  YoY % -68.89% 17.94% -67.09% -39.69% 22.23% 12.36% -
  Horiz. % 10.00% 32.15% 27.26% 82.83% 137.33% 112.36% 100.00%
PBT -152,430 -8,884 -79,501 325,372 -75,163 -108,315 312,606 -
  YoY % -1,615.78% 88.83% -124.43% 532.89% 30.61% -134.65% -
  Horiz. % -48.76% -2.84% -25.43% 104.08% -24.04% -34.65% 100.00%
Tax 215,488 256,836 279,302 -66,991 -8,559 35,308 -84,850 -
  YoY % -16.10% -8.04% 516.92% -682.70% -124.24% 141.61% -
  Horiz. % -253.96% -302.69% -329.17% 78.95% 10.09% -41.61% 100.00%
NP 63,058 247,952 199,801 258,381 -83,722 -73,007 227,756 -19.26%
  YoY % -74.57% 24.10% -22.67% 408.62% -14.68% -132.05% -
  Horiz. % 27.69% 108.87% 87.73% 113.45% -36.76% -32.05% 100.00%
NP to SH 65,576 248,383 200,551 259,388 9,320 -72,343 142,320 -12.11%
  YoY % -73.60% 23.85% -22.68% 2,683.13% 112.88% -150.83% -
  Horiz. % 46.08% 174.52% 140.92% 182.26% 6.55% -50.83% 100.00%
Tax Rate - % - % - % 20.59 % - % - % 27.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.87% 0.00% 0.00% 100.00%
Total Cost 125,636 358,683 314,547 1,304,651 2,675,231 2,193,151 1,659,244 -34.94%
  YoY % -64.97% 14.03% -75.89% -51.23% 21.98% 32.18% -
  Horiz. % 7.57% 21.62% 18.96% 78.63% 161.23% 132.18% 100.00%
Net Worth 1,605,232 2,060,622 1,775,635 1,583,143 73,578 12,274 1,472,642 1.45%
  YoY % -22.10% 16.05% 12.16% 2,051.63% 499.44% -99.17% -
  Horiz. % 109.00% 139.93% 120.57% 107.50% 5.00% 0.83% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 428,062 - - 20,454 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,092.80% 0.00% 0.00% 100.00% - - -
Div Payout % 652.77 % - % - % 7.89 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,273.38% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,605,232 2,060,622 1,775,635 1,583,143 73,578 12,274 1,472,642 1.45%
  YoY % -22.10% 16.05% 12.16% 2,051.63% 499.44% -99.17% -
  Horiz. % 109.00% 139.93% 120.57% 107.50% 5.00% 0.83% 100.00%
NOSH 428,062 410,482 409,132 409,081 408,771 409,150 409,067 0.76%
  YoY % 4.28% 0.33% 0.01% 0.08% -0.09% 0.02% -
  Horiz. % 104.64% 100.35% 100.02% 100.00% 99.93% 100.02% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 33.42 % 40.87 % 38.85 % 16.53 % -3.23 % -3.44 % 12.07 % 18.49%
  YoY % -18.23% 5.20% 135.03% 611.76% 6.10% -128.50% -
  Horiz. % 276.88% 338.61% 321.87% 136.95% -26.76% -28.50% 100.00%
ROE 4.09 % 12.05 % 11.29 % 16.38 % 12.67 % -589.37 % 9.66 % -13.34%
  YoY % -66.06% 6.73% -31.07% 29.28% 102.15% -6,201.14% -
  Horiz. % 42.34% 124.74% 116.87% 169.57% 131.16% -6,101.14% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.08 147.79 125.72 382.08 633.97 518.18 461.29 -32.37%
  YoY % -70.17% 17.55% -67.10% -39.73% 22.35% 12.33% -
  Horiz. % 9.56% 32.04% 27.25% 82.83% 137.43% 112.33% 100.00%
EPS 15.58 60.51 49.02 63.40 2.28 -17.68 34.79 -12.53%
  YoY % -74.25% 23.44% -22.68% 2,680.70% 112.90% -150.82% -
  Horiz. % 44.78% 173.93% 140.90% 182.24% 6.55% -50.82% 100.00%
DPS 100.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,000.00% 0.00% 0.00% 100.00% - - -
NAPS 3.7500 5.0200 4.3400 3.8700 0.1800 0.0300 3.6000 0.68%
  YoY % -25.30% 15.67% 12.14% 2,050.00% 500.00% -99.17% -
  Horiz. % 104.17% 139.44% 120.56% 107.50% 5.00% 0.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.00 135.02 114.48 347.89 576.81 471.89 420.00 -31.86%
  YoY % -68.89% 17.94% -67.09% -39.69% 22.23% 12.35% -
  Horiz. % 10.00% 32.15% 27.26% 82.83% 137.34% 112.35% 100.00%
EPS 14.60 55.28 44.64 57.73 2.07 -16.10 31.68 -12.11%
  YoY % -73.59% 23.84% -22.67% 2,688.89% 112.86% -150.82% -
  Horiz. % 46.09% 174.49% 140.91% 182.23% 6.53% -50.82% 100.00%
DPS 95.28 0.00 0.00 4.55 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,094.07% 0.00% 0.00% 100.00% - - -
NAPS 3.5729 4.5865 3.9521 3.5237 0.1638 0.0273 3.2778 1.45%
  YoY % -22.10% 16.05% 12.16% 2,051.22% 500.00% -99.17% -
  Horiz. % 109.00% 139.93% 120.57% 107.50% 5.00% 0.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.4600 2.9600 3.2500 1.1800 0.9600 2.3000 3.0300 -
P/RPS 3.31 2.00 2.59 0.31 0.15 0.44 0.66 30.82%
  YoY % 65.50% -22.78% 735.48% 106.67% -65.91% -33.33% -
  Horiz. % 501.52% 303.03% 392.42% 46.97% 22.73% 66.67% 100.00%
P/EPS 9.53 4.89 6.63 1.86 42.11 -13.01 8.71 1.51%
  YoY % 94.89% -26.24% 256.45% -95.58% 423.67% -249.37% -
  Horiz. % 109.41% 56.14% 76.12% 21.35% 483.47% -149.37% 100.00%
EY 10.49 20.44 15.08 53.74 2.38 -7.69 11.48 -1.49%
  YoY % -48.68% 35.54% -71.94% 2,157.98% 130.95% -166.99% -
  Horiz. % 91.38% 178.05% 131.36% 468.12% 20.73% -66.99% 100.00%
DY 68.49 0.00 0.00 4.24 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,615.33% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.59 0.75 0.30 5.33 76.67 0.84 -12.00%
  YoY % -33.90% -21.33% 150.00% -94.37% -93.05% 9,027.38% -
  Horiz. % 46.43% 70.24% 89.29% 35.71% 634.52% 9,127.38% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 1.0900 2.8000 3.5500 1.3400 1.3200 2.3800 2.6800 -
P/RPS 2.47 1.89 2.82 0.35 0.21 0.46 0.58 27.30%
  YoY % 30.69% -32.98% 705.71% 66.67% -54.35% -20.69% -
  Horiz. % 425.86% 325.86% 486.21% 60.34% 36.21% 79.31% 100.00%
P/EPS 7.12 4.63 7.24 2.11 57.89 -13.46 7.70 -1.30%
  YoY % 53.78% -36.05% 243.13% -96.36% 530.09% -274.81% -
  Horiz. % 92.47% 60.13% 94.03% 27.40% 751.82% -174.81% 100.00%
EY 14.05 21.61 13.81 47.32 1.73 -7.43 12.98 1.33%
  YoY % -34.98% 56.48% -70.82% 2,635.26% 123.28% -157.24% -
  Horiz. % 108.24% 166.49% 106.39% 364.56% 13.33% -57.24% 100.00%
DY 91.74 0.00 0.00 3.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,459.52% 0.00% 0.00% 100.00% - - -
P/NAPS 0.29 0.56 0.82 0.35 7.33 79.33 0.74 -14.45%
  YoY % -48.21% -31.71% 134.29% -95.23% -90.76% 10,620.27% -
  Horiz. % 39.19% 75.68% 110.81% 47.30% 990.54% 10,720.27% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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