Highlights

[PUNCAK] YoY Quarter Result on 2012-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -6.81%    YoY -     1,421.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 46,249 193,216 332,581 471,467 573,856 520,813 494,175 -32.61%
  YoY % -76.06% -41.90% -29.46% -17.84% 10.18% 5.39% -
  Horiz. % 9.36% 39.10% 67.30% 95.40% 116.12% 105.39% 100.00%
PBT -12,406 -6,907 79,530 79,948 -26,356 -25,987 98,257 -
  YoY % -79.61% -108.68% -0.52% 403.34% -1.42% -126.45% -
  Horiz. % -12.63% -7.03% 80.94% 81.37% -26.82% -26.45% 100.00%
Tax 52,202 67,425 -23,764 -3,954 8,217 544 -25,942 -
  YoY % -22.58% 383.73% -501.01% -148.12% 1,410.48% 102.10% -
  Horiz. % -201.23% -259.91% 91.60% 15.24% -31.67% -2.10% 100.00%
NP 39,796 60,518 55,766 75,994 -18,139 -25,443 72,315 -9.47%
  YoY % -34.24% 8.52% -26.62% 518.95% 28.71% -135.18% -
  Horiz. % 55.03% 83.69% 77.12% 105.09% -25.08% -35.18% 100.00%
NP to SH 40,087 60,291 55,966 76,104 5,001 -25,265 46,745 -2.53%
  YoY % -33.51% 7.73% -26.46% 1,421.78% 119.79% -154.05% -
  Horiz. % 85.76% 128.98% 119.73% 162.81% 10.70% -54.05% 100.00%
Tax Rate - % - % 29.88 % 4.95 % - % - % 26.40 % -
  YoY % 0.00% 0.00% 503.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.18% 18.75% 0.00% 0.00% 100.00%
Total Cost 6,453 132,698 276,815 395,473 591,995 546,256 421,860 -50.16%
  YoY % -95.14% -52.06% -30.00% -33.20% 8.37% 29.49% -
  Horiz. % 1.53% 31.46% 65.62% 93.75% 140.33% 129.49% 100.00%
Net Worth 2,233,006 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 7.24%
  YoY % 15.10% 10.54% 251.65% 914.63% -95.99% -16.41% -
  Horiz. % 152.09% 132.14% 119.54% 33.99% 3.35% 83.59% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,233,006 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 7.24%
  YoY % 15.10% 10.54% 251.65% 914.63% -95.99% -16.41% -
  Horiz. % 152.09% 132.14% 119.54% 33.99% 3.35% 83.59% 100.00%
NOSH 411,993 409,307 409,108 409,095 409,918 409,103 408,967 0.12%
  YoY % 0.66% 0.05% 0.00% -0.20% 0.20% 0.03% -
  Horiz. % 100.74% 100.08% 100.03% 100.03% 100.23% 100.03% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 86.05 % 31.32 % 16.77 % 16.12 % -3.16 % -4.89 % 14.63 % 34.34%
  YoY % 174.74% 86.76% 4.03% 610.13% 35.38% -133.42% -
  Horiz. % 588.17% 214.08% 114.63% 110.18% -21.60% -33.42% 100.00%
ROE 1.80 % 3.11 % 3.19 % 15.25 % 10.17 % -2.06 % 3.18 % -9.05%
  YoY % -42.12% -2.51% -79.08% 49.95% 593.69% -164.78% -
  Horiz. % 56.60% 97.80% 100.31% 479.56% 319.81% -64.78% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.23 47.21 81.29 115.25 139.99 127.31 120.83 -32.68%
  YoY % -76.21% -41.92% -29.47% -17.67% 9.96% 5.36% -
  Horiz. % 9.29% 39.07% 67.28% 95.38% 115.86% 105.36% 100.00%
EPS 9.73 14.73 13.68 18.60 1.22 -6.18 11.43 -2.65%
  YoY % -33.94% 7.68% -26.45% 1,424.59% 119.74% -154.07% -
  Horiz. % 85.13% 128.87% 119.69% 162.73% 10.67% -54.07% 100.00%
DPS 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 5.4200 4.7400 4.2900 1.2200 0.1200 3.0000 3.5900 7.10%
  YoY % 14.35% 10.49% 251.64% 916.67% -96.00% -16.43% -
  Horiz. % 150.97% 132.03% 119.50% 33.98% 3.34% 83.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.29 43.01 74.02 104.94 127.73 115.92 109.99 -32.61%
  YoY % -76.08% -41.89% -29.46% -17.84% 10.19% 5.39% -
  Horiz. % 9.36% 39.10% 67.30% 95.41% 116.13% 105.39% 100.00%
EPS 8.92 13.42 12.46 16.94 1.11 -5.62 10.40 -2.52%
  YoY % -33.53% 7.70% -26.45% 1,426.13% 119.75% -154.04% -
  Horiz. % 85.77% 129.04% 119.81% 162.88% 10.67% -54.04% 100.00%
DPS 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 4.9701 4.3182 3.9064 1.1109 0.1095 2.7317 3.2678 7.24%
  YoY % 15.10% 10.54% 251.64% 914.52% -95.99% -16.41% -
  Horiz. % 152.09% 132.14% 119.54% 34.00% 3.35% 83.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.6100 3.3500 3.1400 1.3200 1.1500 2.9000 3.2300 -
P/RPS 23.25 7.10 3.86 1.15 0.82 2.28 2.67 43.41%
  YoY % 227.46% 83.94% 235.65% 40.24% -64.04% -14.61% -
  Horiz. % 870.79% 265.92% 144.57% 43.07% 30.71% 85.39% 100.00%
P/EPS 26.82 22.74 22.95 7.10 94.26 -46.96 28.26 -0.87%
  YoY % 17.94% -0.92% 223.24% -92.47% 300.72% -266.17% -
  Horiz. % 94.90% 80.47% 81.21% 25.12% 333.55% -166.17% 100.00%
EY 3.73 4.40 4.36 14.09 1.06 -2.13 3.54 0.87%
  YoY % -15.23% 0.92% -69.06% 1,229.25% 149.77% -160.17% -
  Horiz. % 105.37% 124.29% 123.16% 398.02% 29.94% -60.17% 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 0.48 0.71 0.73 1.08 9.58 0.97 0.90 -9.94%
  YoY % -32.39% -2.74% -32.41% -88.73% 887.63% 7.78% -
  Horiz. % 53.33% 78.89% 81.11% 120.00% 1,064.44% 107.78% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 -
Price 2.8500 3.3100 3.4000 1.2900 1.0900 2.6000 3.1700 -
P/RPS 25.39 7.01 4.18 1.12 0.78 2.04 2.62 45.99%
  YoY % 262.20% 67.70% 273.21% 43.59% -61.76% -22.14% -
  Horiz. % 969.08% 267.56% 159.54% 42.75% 29.77% 77.86% 100.00%
P/EPS 29.29 22.47 24.85 6.93 89.34 -42.10 27.73 0.92%
  YoY % 30.35% -9.58% 258.59% -92.24% 312.21% -251.82% -
  Horiz. % 105.63% 81.03% 89.61% 24.99% 322.18% -151.82% 100.00%
EY 3.41 4.45 4.02 14.42 1.12 -2.38 3.61 -0.94%
  YoY % -23.37% 10.70% -72.12% 1,187.50% 147.06% -165.93% -
  Horiz. % 94.46% 123.27% 111.36% 399.45% 31.02% -65.93% 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 0.53 0.70 0.79 1.06 9.08 0.87 0.88 -8.10%
  YoY % -24.29% -11.39% -25.47% -88.33% 943.68% -1.14% -
  Horiz. % 60.23% 79.55% 89.77% 120.45% 1,031.82% 98.86% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers