Highlights

[PUNCAK] YoY Quarter Result on 2012-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     65.13%    YoY -     2,107.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 65,452 161,263 317,938 427,810 539,781 518,884 487,587 -28.43%
  YoY % -59.41% -49.28% -25.68% -20.74% 4.03% 6.42% -
  Horiz. % 13.42% 33.07% 65.21% 87.74% 110.70% 106.42% 100.00%
PBT -15,876 3,192 82,892 121,799 -12,304 -47,586 102,456 -
  YoY % -597.37% -96.15% -31.94% 1,089.91% 74.14% -146.45% -
  Horiz. % -15.50% 3.12% 80.90% 118.88% -12.01% -46.45% 100.00%
Tax 75,184 56,525 -21,781 -40,533 -1,005 10,064 -25,357 -
  YoY % 33.01% 359.52% 46.26% -3,933.13% -109.99% 139.69% -
  Horiz. % -296.50% -222.92% 85.90% 159.85% 3.96% -39.69% 100.00%
NP 59,308 59,717 61,111 81,266 -13,309 -37,522 77,099 -4.28%
  YoY % -0.68% -2.28% -24.80% 710.61% 64.53% -148.67% -
  Horiz. % 76.92% 77.45% 79.26% 105.40% -17.26% -48.67% 100.00%
NP to SH 59,544 59,898 61,305 81,667 3,700 -37,503 52,580 2.09%
  YoY % -0.59% -2.30% -24.93% 2,107.22% 109.87% -171.33% -
  Horiz. % 113.24% 113.92% 116.59% 155.32% 7.04% -71.33% 100.00%
Tax Rate - % -1,770.83 % 26.28 % 33.28 % - % - % 24.75 % -
  YoY % 0.00% -6,838.32% -21.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -7,154.87% 106.18% 134.46% 0.00% 0.00% 100.00%
Total Cost 6,144 101,546 256,827 346,544 553,090 556,406 410,488 -50.34%
  YoY % -93.95% -60.46% -25.89% -37.34% -0.60% 35.55% -
  Horiz. % 1.50% 24.74% 62.57% 84.42% 134.74% 135.55% 100.00%
Net Worth 2,175,725 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 10.00%
  YoY % 15.60% 10.09% 317.81% 895.25% -96.65% 0.03% -
  Horiz. % 177.24% 153.32% 139.26% 33.33% 3.35% 100.03% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,175,725 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 10.00%
  YoY % 15.60% 10.09% 317.81% 895.25% -96.65% 0.03% -
  Horiz. % 177.24% 153.32% 139.26% 33.33% 3.35% 100.03% 100.00%
NOSH 412,069 409,139 408,972 409,160 411,111 409,299 409,180 0.12%
  YoY % 0.72% 0.04% -0.05% -0.47% 0.44% 0.03% -
  Horiz. % 100.71% 99.99% 99.95% 100.00% 100.47% 100.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 90.61 % 37.03 % 19.22 % 19.00 % -2.47 % -7.23 % 15.81 % 33.76%
  YoY % 144.69% 92.66% 1.16% 869.23% 65.84% -145.73% -
  Horiz. % 573.12% 234.22% 121.57% 120.18% -15.62% -45.73% 100.00%
ROE 2.74 % 3.18 % 3.59 % 19.96 % 9.00 % -3.05 % 4.28 % -7.16%
  YoY % -13.84% -11.42% -82.01% 121.78% 395.08% -171.26% -
  Horiz. % 64.02% 74.30% 83.88% 466.36% 210.28% -71.26% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.88 39.42 77.74 104.56 131.30 126.77 119.16 -28.52%
  YoY % -59.72% -49.29% -25.65% -20.37% 3.57% 6.39% -
  Horiz. % 13.33% 33.08% 65.24% 87.75% 110.19% 106.39% 100.00%
EPS 14.45 14.64 14.99 19.96 0.90 -9.17 12.85 1.97%
  YoY % -1.30% -2.33% -24.90% 2,117.78% 109.81% -171.36% -
  Horiz. % 112.45% 113.93% 116.65% 155.33% 7.00% -71.36% 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 5.2800 4.6000 4.1800 1.0000 0.1000 3.0000 3.0000 9.88%
  YoY % 14.78% 10.05% 318.00% 900.00% -96.67% 0.00% -
  Horiz. % 176.00% 153.33% 139.33% 33.33% 3.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.57 35.89 70.77 95.22 120.14 115.49 108.53 -28.43%
  YoY % -59.40% -49.29% -25.68% -20.74% 4.03% 6.41% -
  Horiz. % 13.42% 33.07% 65.21% 87.74% 110.70% 106.41% 100.00%
EPS 13.25 13.33 13.65 18.18 0.82 -8.35 11.70 2.09%
  YoY % -0.60% -2.34% -24.92% 2,117.07% 109.82% -171.37% -
  Horiz. % 113.25% 113.93% 116.67% 155.38% 7.01% -71.37% 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 4.8426 4.1890 3.8050 0.9107 0.0915 2.7330 2.7322 10.00%
  YoY % 15.60% 10.09% 317.81% 895.30% -96.65% 0.03% -
  Horiz. % 177.24% 153.32% 139.27% 33.33% 3.35% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.6200 3.3500 1.9100 1.3000 1.9900 2.7600 3.1600 -
P/RPS 16.49 8.50 2.46 1.24 1.52 2.18 2.65 35.60%
  YoY % 94.00% 245.53% 98.39% -18.42% -30.28% -17.74% -
  Horiz. % 622.26% 320.75% 92.83% 46.79% 57.36% 82.26% 100.00%
P/EPS 18.13 22.88 12.74 6.51 221.11 -30.12 24.59 -4.95%
  YoY % -20.76% 79.59% 95.70% -97.06% 834.10% -222.49% -
  Horiz. % 73.73% 93.05% 51.81% 26.47% 899.19% -122.49% 100.00%
EY 5.52 4.37 7.85 15.35 0.45 -3.32 4.07 5.21%
  YoY % 26.32% -44.33% -48.86% 3,311.11% 113.55% -181.57% -
  Horiz. % 135.63% 107.37% 192.87% 377.15% 11.06% -81.57% 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 0.73 0.46 1.30 19.90 0.92 1.05 -11.63%
  YoY % -31.51% 58.70% -64.62% -93.47% 2,063.04% -12.38% -
  Horiz. % 47.62% 69.52% 43.81% 123.81% 1,895.24% 87.62% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 -
Price 2.4600 3.2700 2.6400 1.3000 1.2200 2.8400 3.3000 -
P/RPS 15.49 8.30 3.40 1.24 0.93 2.24 2.77 33.21%
  YoY % 86.63% 144.12% 174.19% 33.33% -58.48% -19.13% -
  Horiz. % 559.21% 299.64% 122.74% 44.77% 33.57% 80.87% 100.00%
P/EPS 17.02 22.34 17.61 6.51 135.56 -31.00 25.68 -6.62%
  YoY % -23.81% 26.86% 170.51% -95.20% 537.29% -220.72% -
  Horiz. % 66.28% 86.99% 68.57% 25.35% 527.88% -120.72% 100.00%
EY 5.87 4.48 5.68 15.35 0.74 -3.23 3.89 7.09%
  YoY % 31.03% -21.13% -63.00% 1,974.32% 122.91% -183.03% -
  Horiz. % 150.90% 115.17% 146.02% 394.60% 19.02% -83.03% 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 0.47 0.71 0.63 1.30 12.20 0.95 1.10 -13.21%
  YoY % -33.80% 12.70% -51.54% -89.34% 1,184.21% -13.64% -
  Horiz. % 42.73% 64.55% 57.27% 118.18% 1,109.09% 86.36% 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.
 


 

170  358  506  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.185-0.035 
 SAPNRG 0.205-0.005 
 XOX 0.0550.00 
 PWRWELL 0.365-0.045 
 DSONIC 1.16+0.12 
 HSI-C7V 0.21-0.02 
 DGB 0.060.00 
 DSONIC-WA 0.49+0.105 
 HSI-H8W 0.17+0.02 
Partners & Brokers