Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2010-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -105.89%    YoY -     -121.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 201,260 229,297 546,631 504,951 443,779 346,904 340,295 -8.37%
  YoY % -12.23% -58.05% 8.25% 13.78% 27.93% 1.94% -
  Horiz. % 59.14% 67.38% 160.63% 148.39% 130.41% 101.94% 100.00%
PBT 78,828 71,583 -33,173 -20,722 85,502 9,930 40,788 11.60%
  YoY % 10.12% 315.79% -60.09% -124.24% 761.05% -75.65% -
  Horiz. % 193.26% 175.50% -81.33% -50.80% 209.63% 24.35% 100.00%
Tax -18,358 -21,910 3,544 12,067 -24,135 -8,714 -20,581 -1.89%
  YoY % 16.21% -718.23% -70.63% 150.00% -176.97% 57.66% -
  Horiz. % 89.20% 106.46% -17.22% -58.63% 117.27% 42.34% 100.00%
NP 60,470 49,673 -29,629 -8,655 61,367 1,216 20,207 20.02%
  YoY % 21.74% 267.65% -242.33% -114.10% 4,946.63% -93.98% -
  Horiz. % 299.25% 245.82% -146.63% -42.83% 303.69% 6.02% 100.00%
NP to SH 60,655 49,455 -8,112 -8,388 39,288 3,526 18,634 21.72%
  YoY % 22.65% 709.65% 3.29% -121.35% 1,014.24% -81.08% -
  Horiz. % 325.51% 265.40% -43.53% -45.01% 210.84% 18.92% 100.00%
Tax Rate 23.29 % 30.61 % - % - % 28.23 % 87.75 % 50.46 % -12.08%
  YoY % -23.91% 0.00% 0.00% 0.00% -67.83% 73.90% -
  Horiz. % 46.16% 60.66% 0.00% 0.00% 55.95% 173.90% 100.00%
Total Cost 140,790 179,624 576,260 513,606 382,412 345,688 320,088 -12.78%
  YoY % -21.62% -68.83% 12.20% 34.31% 10.62% 8.00% -
  Horiz. % 43.98% 56.12% 180.03% 160.46% 119.47% 108.00% 100.00%
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
  YoY % 0.00% 0.00% -96.99% -1.46% 0.89% 50.11% -
  Horiz. % 197.52% 0.00% 4.49% 149.24% 151.45% 150.11% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
  YoY % 0.00% 0.00% -96.99% -1.46% 0.89% 50.11% -
  Horiz. % 197.52% 0.00% 4.49% 149.24% 151.45% 150.11% 100.00%
NOSH 409,002 409,007 409,696 408,932 415,000 411,320 411,028 -0.08%
  YoY % -0.00% -0.17% 0.19% -1.46% 0.89% 0.07% -
  Horiz. % 99.51% 99.51% 99.68% 99.49% 100.97% 100.07% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 30.05 % 21.66 % -5.42 % -1.71 % 13.83 % 0.35 % 5.94 % 30.99%
  YoY % 38.73% 499.63% -216.96% -112.36% 3,851.43% -94.11% -
  Horiz. % 505.89% 364.65% -91.25% -28.79% 232.83% 5.89% 100.00%
ROE 3.74 % - % -22.00 % -0.68 % 3.16 % 0.29 % 2.27 % 8.67%
  YoY % 0.00% 0.00% -3,135.29% -121.52% 989.66% -87.22% -
  Horiz. % 164.76% 0.00% -969.16% -29.96% 139.21% 12.78% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.21 56.06 133.42 123.48 106.93 84.34 82.79 -8.30%
  YoY % -12.22% -57.98% 8.05% 15.48% 26.78% 1.87% -
  Horiz. % 59.44% 67.71% 161.15% 149.15% 129.16% 101.87% 100.00%
EPS 14.83 12.09 -1.98 -2.09 9.60 0.86 4.53 21.83%
  YoY % 22.66% 710.61% 5.26% -121.77% 1,016.28% -81.02% -
  Horiz. % 327.37% 266.89% -43.71% -46.14% 211.92% 18.98% 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 3.9700 0.0000 0.0900 3.0000 3.0000 3.0000 2.0000 12.09%
  YoY % 0.00% 0.00% -97.00% 0.00% 0.00% 50.00% -
  Horiz. % 198.50% 0.00% 4.50% 150.00% 150.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.80 51.04 121.67 112.39 98.77 77.21 75.74 -8.37%
  YoY % -12.23% -58.05% 8.26% 13.79% 27.92% 1.94% -
  Horiz. % 59.15% 67.39% 160.64% 148.39% 130.41% 101.94% 100.00%
EPS 13.50 11.01 -1.81 -1.87 8.74 0.78 4.15 21.70%
  YoY % 22.62% 708.29% 3.21% -121.40% 1,020.51% -81.20% -
  Horiz. % 325.30% 265.30% -43.61% -45.06% 210.60% 18.80% 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 3.6141 0.0000 0.0821 2.7306 2.7711 2.7465 1.8297 12.00%
  YoY % 0.00% 0.00% -96.99% -1.46% 0.90% 50.11% -
  Horiz. % 197.52% 0.00% 4.49% 149.24% 151.45% 150.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.5100 1.4000 2.2900 2.6600 2.9500 3.5000 3.2200 -
P/RPS 3.07 2.50 1.72 2.15 2.76 4.15 3.89 -3.87%
  YoY % 22.80% 45.35% -20.00% -22.10% -33.49% 6.68% -
  Horiz. % 78.92% 64.27% 44.22% 55.27% 70.95% 106.68% 100.00%
P/EPS 10.18 11.58 -115.66 -129.68 31.16 408.29 71.03 -27.64%
  YoY % -12.09% 110.01% 10.81% -516.17% -92.37% 474.81% -
  Horiz. % 14.33% 16.30% -162.83% -182.57% 43.87% 574.81% 100.00%
EY 9.82 8.64 -0.86 -0.77 3.21 0.24 1.41 38.15%
  YoY % 13.66% 1,104.65% -11.69% -123.99% 1,237.50% -82.98% -
  Horiz. % 696.45% 612.77% -60.99% -54.61% 227.66% 17.02% 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 0.38 0.00 25.44 0.89 0.98 1.17 1.61 -21.37%
  YoY % 0.00% 0.00% 2,758.43% -9.18% -16.24% -27.33% -
  Horiz. % 23.60% 0.00% 1,580.12% 55.28% 60.87% 72.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 24/05/07 -
Price 1.7600 1.3100 2.2300 2.3800 2.8500 3.3600 3.3000 -
P/RPS 3.58 2.34 1.67 1.93 2.67 3.98 3.99 -1.79%
  YoY % 52.99% 40.12% -13.47% -27.72% -32.91% -0.25% -
  Horiz. % 89.72% 58.65% 41.85% 48.37% 66.92% 99.75% 100.00%
P/EPS 11.87 10.83 -112.63 -116.03 30.10 391.96 72.79 -26.07%
  YoY % 9.60% 109.62% 2.93% -485.48% -92.32% 438.48% -
  Horiz. % 16.31% 14.88% -154.73% -159.40% 41.35% 538.48% 100.00%
EY 8.43 9.23 -0.89 -0.86 3.32 0.26 1.37 35.33%
  YoY % -8.67% 1,137.08% -3.49% -125.90% 1,176.92% -81.02% -
  Horiz. % 615.33% 673.72% -64.96% -62.77% 242.34% 18.98% 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 0.44 0.00 24.78 0.79 0.95 1.12 1.65 -19.76%
  YoY % 0.00% 0.00% 3,036.71% -16.84% -15.18% -32.12% -
  Horiz. % 26.67% 0.00% 1,501.82% 47.88% 57.58% 67.88% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers