Highlights

[PUNCAK] YoY Quarter Result on 2011-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     145.61%    YoY -     109.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 161,263 317,938 427,810 539,781 518,884 487,587 354,806 -12.31%
  YoY % -49.28% -25.68% -20.74% 4.03% 6.42% 37.42% -
  Horiz. % 45.45% 89.61% 120.58% 152.13% 146.24% 137.42% 100.00%
PBT 3,192 82,892 121,799 -12,304 -47,586 102,456 18,370 -25.29%
  YoY % -96.15% -31.94% 1,089.91% 74.14% -146.45% 457.74% -
  Horiz. % 17.38% 451.24% 663.03% -66.98% -259.04% 557.74% 100.00%
Tax 56,525 -21,781 -40,533 -1,005 10,064 -25,357 -9,658 -
  YoY % 359.52% 46.26% -3,933.13% -109.99% 139.69% -162.55% -
  Horiz. % -585.27% 225.52% 419.68% 10.41% -104.20% 262.55% 100.00%
NP 59,717 61,111 81,266 -13,309 -37,522 77,099 8,712 37.81%
  YoY % -2.28% -24.80% 710.61% 64.53% -148.67% 784.97% -
  Horiz. % 685.46% 701.46% 932.81% -152.77% -430.69% 884.97% 100.00%
NP to SH 59,898 61,305 81,667 3,700 -37,503 52,580 9,339 36.29%
  YoY % -2.30% -24.93% 2,107.22% 109.87% -171.33% 463.02% -
  Horiz. % 641.37% 656.44% 874.47% 39.62% -401.57% 563.02% 100.00%
Tax Rate -1,770.83 % 26.28 % 33.28 % - % - % 24.75 % 52.57 % -
  YoY % -6,838.32% -21.03% 0.00% 0.00% 0.00% -52.92% -
  Horiz. % -3,368.52% 49.99% 63.31% 0.00% 0.00% 47.08% 100.00%
Total Cost 101,546 256,827 346,544 553,090 556,406 410,488 346,094 -18.48%
  YoY % -60.46% -25.89% -37.34% -0.60% 35.55% 18.61% -
  Horiz. % 29.34% 74.21% 100.13% 159.81% 160.77% 118.61% 100.00%
Net Worth 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 1,376,158 5.35%
  YoY % 10.09% 317.81% 895.25% -96.65% 0.03% -10.80% -
  Horiz. % 136.76% 124.22% 29.73% 2.99% 89.23% 89.20% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 1,376,158 5.35%
  YoY % 10.09% 317.81% 895.25% -96.65% 0.03% -10.80% -
  Horiz. % 136.76% 124.22% 29.73% 2.99% 89.23% 89.20% 100.00%
NOSH 409,139 408,972 409,160 411,111 409,299 409,180 408,355 0.03%
  YoY % 0.04% -0.05% -0.47% 0.44% 0.03% 0.20% -
  Horiz. % 100.19% 100.15% 100.20% 100.67% 100.23% 100.20% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 37.03 % 19.22 % 19.00 % -2.47 % -7.23 % 15.81 % 2.46 % 57.10%
  YoY % 92.66% 1.16% 869.23% 65.84% -145.73% 542.68% -
  Horiz. % 1,505.28% 781.30% 772.36% -100.41% -293.90% 642.68% 100.00%
ROE 3.18 % 3.59 % 19.96 % 9.00 % -3.05 % 4.28 % 0.68 % 29.30%
  YoY % -11.42% -82.01% 121.78% 395.08% -171.26% 529.41% -
  Horiz. % 467.65% 527.94% 2,935.29% 1,323.53% -448.53% 629.41% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 39.42 77.74 104.56 131.30 126.77 119.16 86.89 -12.34%
  YoY % -49.29% -25.65% -20.37% 3.57% 6.39% 37.14% -
  Horiz. % 45.37% 89.47% 120.34% 151.11% 145.90% 137.14% 100.00%
EPS 14.64 14.99 19.96 0.90 -9.17 12.85 2.28 36.31%
  YoY % -2.33% -24.90% 2,117.78% 109.81% -171.36% 463.60% -
  Horiz. % 642.11% 657.46% 875.44% 39.47% -402.19% 563.60% 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 4.6000 4.1800 1.0000 0.1000 3.0000 3.0000 3.3700 5.32%
  YoY % 10.05% 318.00% 900.00% -96.67% 0.00% -10.98% -
  Horiz. % 136.50% 124.04% 29.67% 2.97% 89.02% 89.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 35.89 70.77 95.22 120.14 115.49 108.53 78.97 -12.31%
  YoY % -49.29% -25.68% -20.74% 4.03% 6.41% 37.43% -
  Horiz. % 45.45% 89.62% 120.58% 152.13% 146.25% 137.43% 100.00%
EPS 13.33 13.65 18.18 0.82 -8.35 11.70 2.08 36.27%
  YoY % -2.34% -24.92% 2,117.07% 109.82% -171.37% 462.50% -
  Horiz. % 640.87% 656.25% 874.04% 39.42% -401.44% 562.50% 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 4.1890 3.8050 0.9107 0.0915 2.7330 2.7322 3.0630 5.35%
  YoY % 10.09% 317.81% 895.30% -96.65% 0.03% -10.80% -
  Horiz. % 136.76% 124.22% 29.73% 2.99% 89.23% 89.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.3500 1.9100 1.3000 1.9900 2.7600 3.1600 3.5000 -
P/RPS 8.50 2.46 1.24 1.52 2.18 2.65 4.03 13.24%
  YoY % 245.53% 98.39% -18.42% -30.28% -17.74% -34.24% -
  Horiz. % 210.92% 61.04% 30.77% 37.72% 54.09% 65.76% 100.00%
P/EPS 22.88 12.74 6.51 221.11 -30.12 24.59 153.04 -27.14%
  YoY % 79.59% 95.70% -97.06% 834.10% -222.49% -83.93% -
  Horiz. % 14.95% 8.32% 4.25% 144.48% -19.68% 16.07% 100.00%
EY 4.37 7.85 15.35 0.45 -3.32 4.07 0.65 37.36%
  YoY % -44.33% -48.86% 3,311.11% 113.55% -181.57% 526.15% -
  Horiz. % 672.31% 1,207.69% 2,361.54% 69.23% -510.77% 626.15% 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 0.73 0.46 1.30 19.90 0.92 1.05 1.04 -5.73%
  YoY % 58.70% -64.62% -93.47% 2,063.04% -12.38% 0.96% -
  Horiz. % 70.19% 44.23% 125.00% 1,913.46% 88.46% 100.96% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 28/08/08 -
Price 3.2700 2.6400 1.3000 1.2200 2.8400 3.3000 3.1000 -
P/RPS 8.30 3.40 1.24 0.93 2.24 2.77 3.57 15.09%
  YoY % 144.12% 174.19% 33.33% -58.48% -19.13% -22.41% -
  Horiz. % 232.49% 95.24% 34.73% 26.05% 62.75% 77.59% 100.00%
P/EPS 22.34 17.61 6.51 135.56 -31.00 25.68 135.55 -25.94%
  YoY % 26.86% 170.51% -95.20% 537.29% -220.72% -81.05% -
  Horiz. % 16.48% 12.99% 4.80% 100.01% -22.87% 18.95% 100.00%
EY 4.48 5.68 15.35 0.74 -3.23 3.89 0.74 34.98%
  YoY % -21.13% -63.00% 1,974.32% 122.91% -183.03% 425.68% -
  Horiz. % 605.41% 767.57% 2,074.32% 100.00% -436.49% 525.68% 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 0.71 0.63 1.30 12.20 0.95 1.10 0.92 -4.22%
  YoY % 12.70% -51.54% -89.34% 1,184.21% -13.64% 19.57% -
  Horiz. % 77.17% 68.48% 141.30% 1,326.09% 103.26% 119.57% 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.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers