Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     430.63%    YoY -     709.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 63,474 10,508 201,260 229,297 546,631 504,951 443,779 -27.67%
  YoY % 504.05% -94.78% -12.23% -58.05% 8.25% 13.78% -
  Horiz. % 14.30% 2.37% 45.35% 51.67% 123.18% 113.78% 100.00%
PBT -4,464 -31,814 78,828 71,583 -33,173 -20,722 85,502 -
  YoY % 85.97% -140.36% 10.12% 315.79% -60.09% -124.24% -
  Horiz. % -5.22% -37.21% 92.19% 83.72% -38.80% -24.24% 100.00%
Tax 70,134 78,120 -18,358 -21,910 3,544 12,067 -24,135 -
  YoY % -10.22% 525.54% 16.21% -718.23% -70.63% 150.00% -
  Horiz. % -290.59% -323.68% 76.06% 90.78% -14.68% -50.00% 100.00%
NP 65,670 46,306 60,470 49,673 -29,629 -8,655 61,367 1.14%
  YoY % 41.82% -23.42% 21.74% 267.65% -242.33% -114.10% -
  Horiz. % 107.01% 75.46% 98.54% 80.94% -48.28% -14.10% 100.00%
NP to SH 65,832 46,494 60,655 49,455 -8,112 -8,388 39,288 8.98%
  YoY % 41.59% -23.35% 22.65% 709.65% 3.29% -121.35% -
  Horiz. % 167.56% 118.34% 154.39% 125.88% -20.65% -21.35% 100.00%
Tax Rate - % - % 23.29 % 30.61 % - % - % 28.23 % -
  YoY % 0.00% 0.00% -23.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.50% 108.43% 0.00% 0.00% 100.00%
Total Cost -2,196 -35,798 140,790 179,624 576,260 513,606 382,412 -
  YoY % 93.87% -125.43% -21.62% -68.83% 12.20% 34.31% -
  Horiz. % -0.57% -9.36% 36.82% 46.97% 150.69% 134.31% 100.00%
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
NOSH 412,222 409,278 409,002 409,007 409,696 408,932 415,000 -0.11%
  YoY % 0.72% 0.07% -0.00% -0.17% 0.19% -1.46% -
  Horiz. % 99.33% 98.62% 98.55% 98.56% 98.72% 98.54% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 103.46 % 440.67 % 30.05 % 21.66 % -5.42 % -1.71 % 13.83 % 39.83%
  YoY % -76.52% 1,366.46% 38.73% 499.63% -216.96% -112.36% -
  Horiz. % 748.08% 3,186.33% 217.28% 156.62% -39.19% -12.36% 100.00%
ROE 3.11 % 2.55 % 3.74 % - % -22.00 % -0.68 % 3.16 % -0.27%
  YoY % 21.96% -31.82% 0.00% 0.00% -3,135.29% -121.52% -
  Horiz. % 98.42% 80.70% 118.35% 0.00% -696.20% -21.52% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.40 2.57 49.21 56.06 133.42 123.48 106.93 -27.59%
  YoY % 499.22% -94.78% -12.22% -57.98% 8.05% 15.48% -
  Horiz. % 14.40% 2.40% 46.02% 52.43% 124.77% 115.48% 100.00%
EPS 15.97 11.37 14.83 12.09 -1.98 -2.09 9.60 8.85%
  YoY % 40.46% -23.33% 22.66% 710.61% 5.26% -121.77% -
  Horiz. % 166.35% 118.44% 154.48% 125.94% -20.62% -21.77% 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 5.1400 4.4500 3.9700 0.0000 0.0900 3.0000 3.0000 9.38%
  YoY % 15.51% 12.09% 0.00% 0.00% -97.00% 0.00% -
  Horiz. % 171.33% 148.33% 132.33% 0.00% 3.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.13 2.34 44.80 51.04 121.67 112.39 98.77 -27.67%
  YoY % 503.85% -94.78% -12.23% -58.05% 8.26% 13.79% -
  Horiz. % 14.31% 2.37% 45.36% 51.68% 123.19% 113.79% 100.00%
EPS 14.65 10.35 13.50 11.01 -1.81 -1.87 8.74 8.99%
  YoY % 41.55% -23.33% 22.62% 708.29% 3.21% -121.40% -
  Horiz. % 167.62% 118.42% 154.46% 125.97% -20.71% -21.40% 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 4.7160 4.0538 3.6141 0.0000 0.0821 2.7306 2.7711 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.6600 2.8500 1.5100 1.4000 2.2900 2.6600 2.9500 -
P/RPS 17.27 111.01 3.07 2.50 1.72 2.15 2.76 35.73%
  YoY % -84.44% 3,515.96% 22.80% 45.35% -20.00% -22.10% -
  Horiz. % 625.72% 4,022.10% 111.23% 90.58% 62.32% 77.90% 100.00%
P/EPS 16.66 25.09 10.18 11.58 -115.66 -129.68 31.16 -9.91%
  YoY % -33.60% 146.46% -12.09% 110.01% 10.81% -516.17% -
  Horiz. % 53.47% 80.52% 32.67% 37.16% -371.18% -416.17% 100.00%
EY 6.00 3.99 9.82 8.64 -0.86 -0.77 3.21 10.98%
  YoY % 50.38% -59.37% 13.66% 1,104.65% -11.69% -123.99% -
  Horiz. % 186.92% 124.30% 305.92% 269.16% -26.79% -23.99% 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 0.52 0.64 0.38 0.00 25.44 0.89 0.98 -10.02%
  YoY % -18.75% 68.42% 0.00% 0.00% 2,758.43% -9.18% -
  Horiz. % 53.06% 65.31% 38.78% 0.00% 2,595.92% 90.82% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 -
Price 2.5500 3.0100 1.7600 1.3100 2.2300 2.3800 2.8500 -
P/RPS 16.56 117.24 3.58 2.34 1.67 1.93 2.67 35.53%
  YoY % -85.88% 3,174.86% 52.99% 40.12% -13.47% -27.72% -
  Horiz. % 620.22% 4,391.01% 134.08% 87.64% 62.55% 72.28% 100.00%
P/EPS 15.97 26.50 11.87 10.83 -112.63 -116.03 30.10 -10.02%
  YoY % -39.74% 123.25% 9.60% 109.62% 2.93% -485.48% -
  Horiz. % 53.06% 88.04% 39.44% 35.98% -374.19% -385.48% 100.00%
EY 6.26 3.77 8.43 9.23 -0.89 -0.86 3.32 11.14%
  YoY % 66.05% -55.28% -8.67% 1,137.08% -3.49% -125.90% -
  Horiz. % 188.55% 113.55% 253.92% 278.01% -26.81% -25.90% 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 0.50 0.68 0.44 0.00 24.78 0.79 0.95 -10.14%
  YoY % -26.47% 54.55% 0.00% 0.00% 3,036.71% -16.84% -
  Horiz. % 52.63% 71.58% 46.32% 0.00% 2,608.42% 83.16% 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
 
 

70  190  314  1725 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.13-0.005 
 HIBISCS 0.305-0.02 
 CAREPLS 0.23+0.005 
 EKOVEST 0.365-0.015 
 SOLID-WA 0.0650.00 
 XINGHE 0.180.00 
 LKL 0.225+0.02 
 SAPNRG 0.0750.00 
 MTRONIC 0.020.00 
 AIRASIA 0.725-0.025 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers