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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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