Highlights

[PUNCAK] YoY Quarter Result on 2010-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -347.10%    YoY -     -171.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 317,938 427,810 539,781 518,884 487,587 354,806 342,180 -1.22%
  YoY % -25.68% -20.74% 4.03% 6.42% 37.42% 3.69% -
  Horiz. % 92.92% 125.02% 157.75% 151.64% 142.49% 103.69% 100.00%
PBT 82,892 121,799 -12,304 -47,586 102,456 18,370 35,093 15.39%
  YoY % -31.94% 1,089.91% 74.14% -146.45% 457.74% -47.65% -
  Horiz. % 236.21% 347.07% -35.06% -135.60% 291.96% 52.35% 100.00%
Tax -21,781 -40,533 -1,005 10,064 -25,357 -9,658 -14,114 7.49%
  YoY % 46.26% -3,933.13% -109.99% 139.69% -162.55% 31.57% -
  Horiz. % 154.32% 287.18% 7.12% -71.31% 179.66% 68.43% 100.00%
NP 61,111 81,266 -13,309 -37,522 77,099 8,712 20,979 19.49%
  YoY % -24.80% 710.61% 64.53% -148.67% 784.97% -58.47% -
  Horiz. % 291.30% 387.37% -63.44% -178.86% 367.51% 41.53% 100.00%
NP to SH 61,305 81,667 3,700 -37,503 52,580 9,339 16,011 25.05%
  YoY % -24.93% 2,107.22% 109.87% -171.33% 463.02% -41.67% -
  Horiz. % 382.89% 510.07% 23.11% -234.23% 328.40% 58.33% 100.00%
Tax Rate 26.28 % 33.28 % - % - % 24.75 % 52.57 % 40.22 % -6.84%
  YoY % -21.03% 0.00% 0.00% 0.00% -52.92% 30.71% -
  Horiz. % 65.34% 82.74% 0.00% 0.00% 61.54% 130.71% 100.00%
Total Cost 256,827 346,544 553,090 556,406 410,488 346,094 321,201 -3.66%
  YoY % -25.89% -37.34% -0.60% 35.55% 18.61% 7.75% -
  Horiz. % 79.96% 107.89% 172.19% 173.23% 127.80% 107.75% 100.00%
Net Worth 1,709,505 409,160 41,111 1,227,899 1,227,541 1,376,158 822,904 12.95%
  YoY % 317.81% 895.25% -96.65% 0.03% -10.80% 67.23% -
  Horiz. % 207.74% 49.72% 5.00% 149.22% 149.17% 167.23% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,709,505 409,160 41,111 1,227,899 1,227,541 1,376,158 822,904 12.95%
  YoY % 317.81% 895.25% -96.65% 0.03% -10.80% 67.23% -
  Horiz. % 207.74% 49.72% 5.00% 149.22% 149.17% 167.23% 100.00%
NOSH 408,972 409,160 411,111 409,299 409,180 408,355 411,452 -0.10%
  YoY % -0.05% -0.47% 0.44% 0.03% 0.20% -0.75% -
  Horiz. % 99.40% 99.44% 99.92% 99.48% 99.45% 99.25% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.22 % 19.00 % -2.47 % -7.23 % 15.81 % 2.46 % 6.13 % 20.96%
  YoY % 1.16% 869.23% 65.84% -145.73% 542.68% -59.87% -
  Horiz. % 313.54% 309.95% -40.29% -117.94% 257.91% 40.13% 100.00%
ROE 3.59 % 19.96 % 9.00 % -3.05 % 4.28 % 0.68 % 1.95 % 10.70%
  YoY % -82.01% 121.78% 395.08% -171.26% 529.41% -65.13% -
  Horiz. % 184.10% 1,023.59% 461.54% -156.41% 219.49% 34.87% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 77.74 104.56 131.30 126.77 119.16 86.89 83.16 -1.12%
  YoY % -25.65% -20.37% 3.57% 6.39% 37.14% 4.49% -
  Horiz. % 93.48% 125.73% 157.89% 152.44% 143.29% 104.49% 100.00%
EPS 14.99 19.96 0.90 -9.17 12.85 2.28 3.89 25.19%
  YoY % -24.90% 2,117.78% 109.81% -171.36% 463.60% -41.39% -
  Horiz. % 385.35% 513.11% 23.14% -235.73% 330.33% 58.61% 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 4.1800 1.0000 0.1000 3.0000 3.0000 3.3700 2.0000 13.06%
  YoY % 318.00% 900.00% -96.67% 0.00% -10.98% 68.50% -
  Horiz. % 209.00% 50.00% 5.00% 150.00% 150.00% 168.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.77 95.22 120.14 115.49 108.53 78.97 76.16 -1.21%
  YoY % -25.68% -20.74% 4.03% 6.41% 37.43% 3.69% -
  Horiz. % 92.92% 125.03% 157.75% 151.64% 142.50% 103.69% 100.00%
EPS 13.65 18.18 0.82 -8.35 11.70 2.08 3.56 25.08%
  YoY % -24.92% 2,117.07% 109.82% -171.37% 462.50% -41.57% -
  Horiz. % 383.43% 510.67% 23.03% -234.55% 328.65% 58.43% 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 3.8050 0.9107 0.0915 2.7330 2.7322 3.0630 1.8316 12.95%
  YoY % 317.81% 895.30% -96.65% 0.03% -10.80% 67.23% -
  Horiz. % 207.74% 49.72% 5.00% 149.21% 149.17% 167.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.9100 1.3000 1.9900 2.7600 3.1600 3.5000 3.5800 -
P/RPS 2.46 1.24 1.52 2.18 2.65 4.03 4.30 -8.88%
  YoY % 98.39% -18.42% -30.28% -17.74% -34.24% -6.28% -
  Horiz. % 57.21% 28.84% 35.35% 50.70% 61.63% 93.72% 100.00%
P/EPS 12.74 6.51 221.11 -30.12 24.59 153.04 92.00 -28.05%
  YoY % 95.70% -97.06% 834.10% -222.49% -83.93% 66.35% -
  Horiz. % 13.85% 7.08% 240.34% -32.74% 26.73% 166.35% 100.00%
EY 7.85 15.35 0.45 -3.32 4.07 0.65 1.09 38.92%
  YoY % -48.86% 3,311.11% 113.55% -181.57% 526.15% -40.37% -
  Horiz. % 720.18% 1,408.26% 41.28% -304.59% 373.39% 59.63% 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 0.46 1.30 19.90 0.92 1.05 1.04 1.79 -20.25%
  YoY % -64.62% -93.47% 2,063.04% -12.38% 0.96% -41.90% -
  Horiz. % 25.70% 72.63% 1,111.73% 51.40% 58.66% 58.10% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 28/08/08 24/08/07 -
Price 2.6400 1.3000 1.2200 2.8400 3.3000 3.1000 4.0400 -
P/RPS 3.40 1.24 0.93 2.24 2.77 3.57 4.86 -5.78%
  YoY % 174.19% 33.33% -58.48% -19.13% -22.41% -26.54% -
  Horiz. % 69.96% 25.51% 19.14% 46.09% 57.00% 73.46% 100.00%
P/EPS 17.61 6.51 135.56 -31.00 25.68 135.55 103.82 -25.58%
  YoY % 170.51% -95.20% 537.29% -220.72% -81.05% 30.56% -
  Horiz. % 16.96% 6.27% 130.57% -29.86% 24.74% 130.56% 100.00%
EY 5.68 15.35 0.74 -3.23 3.89 0.74 0.96 34.45%
  YoY % -63.00% 1,974.32% 122.91% -183.03% 425.68% -22.92% -
  Horiz. % 591.67% 1,598.96% 77.08% -336.46% 405.21% 77.08% 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 0.63 1.30 12.20 0.95 1.10 0.92 2.02 -17.64%
  YoY % -51.54% -89.34% 1,184.21% -13.64% 19.57% -54.46% -
  Horiz. % 31.19% 64.36% 603.96% 47.03% 54.46% 45.54% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers