Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     88.79%    YoY -     3.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 10,508 201,260 229,297 546,631 504,951 443,779 346,904 -44.15%
  YoY % -94.78% -12.23% -58.05% 8.25% 13.78% 27.93% -
  Horiz. % 3.03% 58.02% 66.10% 157.57% 145.56% 127.93% 100.00%
PBT -31,814 78,828 71,583 -33,173 -20,722 85,502 9,930 -
  YoY % -140.36% 10.12% 315.79% -60.09% -124.24% 761.05% -
  Horiz. % -320.38% 793.84% 720.88% -334.07% -208.68% 861.05% 100.00%
Tax 78,120 -18,358 -21,910 3,544 12,067 -24,135 -8,714 -
  YoY % 525.54% 16.21% -718.23% -70.63% 150.00% -176.97% -
  Horiz. % -896.49% 210.67% 251.43% -40.67% -138.48% 276.97% 100.00%
NP 46,306 60,470 49,673 -29,629 -8,655 61,367 1,216 83.37%
  YoY % -23.42% 21.74% 267.65% -242.33% -114.10% 4,946.63% -
  Horiz. % 3,808.06% 4,972.86% 4,084.95% -2,436.60% -711.76% 5,046.63% 100.00%
NP to SH 46,494 60,655 49,455 -8,112 -8,388 39,288 3,526 53.67%
  YoY % -23.35% 22.65% 709.65% 3.29% -121.35% 1,014.24% -
  Horiz. % 1,318.60% 1,720.22% 1,402.58% -230.06% -237.89% 1,114.24% 100.00%
Tax Rate - % 23.29 % 30.61 % - % - % 28.23 % 87.75 % -
  YoY % 0.00% -23.91% 0.00% 0.00% 0.00% -67.83% -
  Horiz. % 0.00% 26.54% 34.88% 0.00% 0.00% 32.17% 100.00%
Total Cost -35,798 140,790 179,624 576,260 513,606 382,412 345,688 -
  YoY % -125.43% -21.62% -68.83% 12.20% 34.31% 10.62% -
  Horiz. % -10.36% 40.73% 51.96% 166.70% 148.58% 110.62% 100.00%
Net Worth 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.89% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.89% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.89% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.89% 100.00%
NOSH 409,278 409,002 409,007 409,696 408,932 415,000 411,320 -0.08%
  YoY % 0.07% -0.00% -0.17% 0.19% -1.46% 0.89% -
  Horiz. % 99.50% 99.44% 99.44% 99.61% 99.42% 100.89% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 440.67 % 30.05 % 21.66 % -5.42 % -1.71 % 13.83 % 0.35 % 228.43%
  YoY % 1,366.46% 38.73% 499.63% -216.96% -112.36% 3,851.43% -
  Horiz. % 125,905.73% 8,585.71% 6,188.57% -1,548.57% -488.57% 3,951.43% 100.00%
ROE 2.55 % 3.74 % - % -22.00 % -0.68 % 3.16 % 0.29 % 43.64%
  YoY % -31.82% 0.00% 0.00% -3,135.29% -121.52% 989.66% -
  Horiz. % 879.31% 1,289.66% 0.00% -7,586.21% -234.48% 1,089.66% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.57 49.21 56.06 133.42 123.48 106.93 84.34 -44.10%
  YoY % -94.78% -12.22% -57.98% 8.05% 15.48% 26.78% -
  Horiz. % 3.05% 58.35% 66.47% 158.19% 146.41% 126.78% 100.00%
EPS 11.37 14.83 12.09 -1.98 -2.09 9.60 0.86 53.74%
  YoY % -23.33% 22.66% 710.61% 5.26% -121.77% 1,016.28% -
  Horiz. % 1,322.09% 1,724.42% 1,405.81% -230.23% -243.02% 1,116.28% 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 4.4500 3.9700 0.0000 0.0900 3.0000 3.0000 3.0000 6.79%
  YoY % 12.09% 0.00% 0.00% -97.00% 0.00% 0.00% -
  Horiz. % 148.33% 132.33% 0.00% 3.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.34 44.80 51.04 121.67 112.39 98.77 77.21 -44.15%
  YoY % -94.78% -12.23% -58.05% 8.26% 13.79% 27.92% -
  Horiz. % 3.03% 58.02% 66.11% 157.58% 145.56% 127.92% 100.00%
EPS 10.35 13.50 11.01 -1.81 -1.87 8.74 0.78 53.84%
  YoY % -23.33% 22.62% 708.29% 3.21% -121.40% 1,020.51% -
  Horiz. % 1,326.92% 1,730.77% 1,411.54% -232.05% -239.74% 1,120.51% 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 4.0538 3.6141 0.0000 0.0821 2.7306 2.7711 2.7465 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.90% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.5100 1.4000 2.2900 2.6600 2.9500 3.5000 -
P/RPS 111.01 3.07 2.50 1.72 2.15 2.76 4.15 72.89%
  YoY % 3,515.96% 22.80% 45.35% -20.00% -22.10% -33.49% -
  Horiz. % 2,674.94% 73.98% 60.24% 41.45% 51.81% 66.51% 100.00%
P/EPS 25.09 10.18 11.58 -115.66 -129.68 31.16 408.29 -37.17%
  YoY % 146.46% -12.09% 110.01% 10.81% -516.17% -92.37% -
  Horiz. % 6.15% 2.49% 2.84% -28.33% -31.76% 7.63% 100.00%
EY 3.99 9.82 8.64 -0.86 -0.77 3.21 0.24 59.72%
  YoY % -59.37% 13.66% 1,104.65% -11.69% -123.99% 1,237.50% -
  Horiz. % 1,662.50% 4,091.67% 3,600.00% -358.33% -320.83% 1,337.50% 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 0.64 0.38 0.00 25.44 0.89 0.98 1.17 -9.56%
  YoY % 68.42% 0.00% 0.00% 2,758.43% -9.18% -16.24% -
  Horiz. % 54.70% 32.48% 0.00% 2,174.36% 76.07% 83.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 -
Price 3.0100 1.7600 1.3100 2.2300 2.3800 2.8500 3.3600 -
P/RPS 117.24 3.58 2.34 1.67 1.93 2.67 3.98 75.69%
  YoY % 3,174.86% 52.99% 40.12% -13.47% -27.72% -32.91% -
  Horiz. % 2,945.73% 89.95% 58.79% 41.96% 48.49% 67.09% 100.00%
P/EPS 26.50 11.87 10.83 -112.63 -116.03 30.10 391.96 -36.16%
  YoY % 123.25% 9.60% 109.62% 2.93% -485.48% -92.32% -
  Horiz. % 6.76% 3.03% 2.76% -28.74% -29.60% 7.68% 100.00%
EY 3.77 8.43 9.23 -0.89 -0.86 3.32 0.26 56.13%
  YoY % -55.28% -8.67% 1,137.08% -3.49% -125.90% 1,176.92% -
  Horiz. % 1,450.00% 3,242.31% 3,550.00% -342.31% -330.77% 1,276.92% 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 0.68 0.44 0.00 24.78 0.79 0.95 1.12 -7.98%
  YoY % 54.55% 0.00% 0.00% 3,036.71% -16.84% -15.18% -
  Horiz. % 60.71% 39.29% 0.00% 2,212.50% 70.54% 84.82% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS