Highlights

[PUNCAK] YoY Quarter Result on 2007-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -85.58%    YoY -     -98.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 575,496 461,459 358,680 363,399 521,954 342,255 129,352 28.23%
  YoY % 24.71% 28.65% -1.30% -30.38% 52.50% 164.59% -
  Horiz. % 444.91% 356.75% 277.29% 280.94% 403.51% 264.59% 100.00%
PBT -14,018 26,391 5,616 4,215 287,101 38,020 -36,268 -14.65%
  YoY % -153.12% 369.93% 33.24% -98.53% 655.13% 204.83% -
  Horiz. % 38.65% -72.77% -15.48% -11.62% -791.61% -104.83% 100.00%
Tax 12,633 -9,416 938 -4,827 -1,923 -13,393 18,844 -6.44%
  YoY % 234.17% -1,103.84% 119.43% -151.01% 85.64% -171.07% -
  Horiz. % 67.04% -49.97% 4.98% -25.62% -10.20% -71.07% 100.00%
NP -1,385 16,975 6,554 -612 285,178 24,627 -17,424 -34.42%
  YoY % -108.16% 159.00% 1,170.92% -100.21% 1,057.99% 241.34% -
  Horiz. % 7.95% -97.42% -37.61% 3.51% -1,636.70% -141.34% 100.00%
NP to SH -1,185 3,707 -3,707 3,816 266,618 22,934 -17,424 -36.10%
  YoY % -131.97% 200.00% -197.14% -98.57% 1,062.54% 231.62% -
  Horiz. % 6.80% -21.28% 21.28% -21.90% -1,530.18% -131.62% 100.00%
Tax Rate - % 35.68 % -16.70 % 114.52 % 0.67 % 35.23 % - % -
  YoY % 0.00% 313.65% -114.58% 16,992.54% -98.10% 0.00% -
  Horiz. % 0.00% 101.28% -47.40% 325.06% 1.90% 100.00% -
Total Cost 576,881 444,484 352,126 364,011 236,776 317,628 146,776 25.61%
  YoY % 29.79% 26.23% -3.27% 53.74% -25.45% 116.40% -
  Horiz. % 393.03% 302.83% 239.91% 248.00% 161.32% 216.40% 100.00%
Net Worth 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 1,187,583 0.57%
  YoY % -0.38% -9.11% 10.09% -18.67% 18.21% 7.97% -
  Horiz. % 103.47% 103.86% 114.28% 103.80% 127.63% 107.97% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 41,125 41,090 40,419 27,574 229 -
  YoY % 0.00% 0.00% 0.08% 1.66% 46.58% 11,927.56% -
  Horiz. % 0.00% 0.00% 17,937.91% 17,922.88% 17,630.31% 12,027.56% 100.00%
Div Payout % - % - % - % 1,076.80 % 15.16 % 120.24 % - % -
  YoY % 0.00% 0.00% 0.00% 7,002.90% -87.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 895.54% 12.61% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 1,187,583 0.57%
  YoY % -0.38% -9.11% 10.09% -18.67% 18.21% 7.97% -
  Horiz. % 103.47% 103.86% 114.28% 103.80% 127.63% 107.97% 100.00%
NOSH 409,583 411,145 411,250 410,905 505,247 459,579 458,526 -1.86%
  YoY % -0.38% -0.03% 0.08% -18.67% 9.94% 0.23% -
  Horiz. % 89.33% 89.67% 89.69% 89.61% 110.19% 100.23% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -0.24 % 3.68 % 1.83 % -0.17 % 54.64 % 7.20 % -13.47 % -48.88%
  YoY % -106.52% 101.09% 1,176.47% -100.31% 658.89% 153.45% -
  Horiz. % 1.78% -27.32% -13.59% 1.26% -405.64% -53.45% 100.00%
ROE -0.10 % 0.30 % -0.27 % 0.31 % 17.59 % 1.79 % -1.47 % -36.09%
  YoY % -133.33% 211.11% -187.10% -98.24% 882.68% 221.77% -
  Horiz. % 6.80% -20.41% 18.37% -21.09% -1,196.60% -121.77% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 140.51 112.24 87.22 88.44 103.31 74.47 28.21 30.67%
  YoY % 25.19% 28.69% -1.38% -14.39% 38.73% 163.98% -
  Horiz. % 498.09% 397.87% 309.18% 313.51% 366.22% 263.98% 100.00%
EPS -0.29 0.91 -0.91 0.93 85.00 4.99 -3.80 -34.86%
  YoY % -131.87% 200.00% -197.85% -98.91% 1,603.41% 231.32% -
  Horiz. % 7.63% -23.95% 23.95% -24.47% -2,236.84% -131.32% 100.00%
DPS 0.00 0.00 10.00 10.00 8.00 6.00 0.05 -
  YoY % 0.00% 0.00% 0.00% 25.00% 33.33% 11,900.00% -
  Horiz. % 0.00% 0.00% 20,000.00% 20,000.00% 16,000.00% 12,000.00% 100.00%
NAPS 3.0000 3.0000 3.3000 3.0000 3.0000 2.7900 2.5900 2.48%
  YoY % 0.00% -9.09% 10.00% 0.00% 7.53% 7.72% -
  Horiz. % 115.83% 115.83% 127.41% 115.83% 115.83% 107.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 128.09 102.71 79.83 80.88 116.17 76.18 28.79 28.23%
  YoY % 24.71% 28.66% -1.30% -30.38% 52.49% 164.61% -
  Horiz. % 444.91% 356.76% 277.28% 280.93% 403.51% 264.61% 100.00%
EPS -0.26 0.83 -0.83 0.85 59.34 5.10 -3.88 -36.25%
  YoY % -131.33% 200.00% -197.65% -98.57% 1,063.53% 231.44% -
  Horiz. % 6.70% -21.39% 21.39% -21.91% -1,529.38% -131.44% 100.00%
DPS 0.00 0.00 9.15 9.15 9.00 6.14 0.05 -
  YoY % 0.00% 0.00% 0.00% 1.67% 46.58% 12,180.00% -
  Horiz. % 0.00% 0.00% 18,300.00% 18,300.00% 18,000.00% 12,280.00% 100.00%
NAPS 2.7349 2.7453 3.0206 2.7437 3.3737 2.8539 2.6433 0.57%
  YoY % -0.38% -9.11% 10.09% -18.67% 18.21% 7.97% -
  Horiz. % 103.47% 103.86% 114.27% 103.80% 127.63% 107.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.3000 3.0300 2.6400 5.0000 8.8000 7.1100 9.4300 -
P/RPS 1.64 2.70 3.03 5.65 8.52 9.55 33.43 -39.48%
  YoY % -39.26% -10.89% -46.37% -33.69% -10.79% -71.43% -
  Horiz. % 4.91% 8.08% 9.06% 16.90% 25.49% 28.57% 100.00%
P/EPS -794.97 336.06 -292.88 538.40 16.68 142.48 -248.16 21.40%
  YoY % -336.56% 214.74% -154.40% 3,127.82% -88.29% 157.41% -
  Horiz. % 320.35% -135.42% 118.02% -216.96% -6.72% -57.41% 100.00%
EY -0.13 0.30 -0.34 0.19 6.00 0.70 -0.40 -17.08%
  YoY % -143.33% 188.24% -278.95% -96.83% 757.14% 275.00% -
  Horiz. % 32.50% -75.00% 85.00% -47.50% -1,500.00% -175.00% 100.00%
DY 0.00 0.00 3.79 2.00 0.91 0.84 0.01 -
  YoY % 0.00% 0.00% 89.50% 119.78% 8.33% 8,300.00% -
  Horiz. % 0.00% 0.00% 37,900.00% 20,000.00% 9,100.00% 8,400.00% 100.00%
P/NAPS 0.77 1.01 0.80 1.67 2.93 2.55 3.64 -22.80%
  YoY % -23.76% 26.25% -52.10% -43.00% 14.90% -29.95% -
  Horiz. % 21.15% 27.75% 21.98% 45.88% 80.49% 70.05% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 -
Price 2.3800 2.6800 2.8800 4.6400 3.6800 7.4300 8.1700 -
P/RPS 1.69 2.39 3.30 5.25 3.56 9.98 28.96 -37.71%
  YoY % -29.29% -27.58% -37.14% 47.47% -64.33% -65.54% -
  Horiz. % 5.84% 8.25% 11.40% 18.13% 12.29% 34.46% 100.00%
P/EPS -822.62 297.24 -319.50 499.63 6.97 148.89 -215.00 25.05%
  YoY % -376.75% 193.03% -163.95% 7,068.29% -95.32% 169.25% -
  Horiz. % 382.61% -138.25% 148.60% -232.39% -3.24% -69.25% 100.00%
EY -0.12 0.34 -0.31 0.20 14.34 0.67 -0.47 -20.34%
  YoY % -135.29% 209.68% -255.00% -98.61% 2,040.30% 242.55% -
  Horiz. % 25.53% -72.34% 65.96% -42.55% -3,051.06% -142.55% 100.00%
DY 0.00 0.00 3.47 2.16 2.17 0.81 0.01 -
  YoY % 0.00% 0.00% 60.65% -0.46% 167.90% 8,000.00% -
  Horiz. % 0.00% 0.00% 34,700.00% 21,600.00% 21,700.00% 8,100.00% 100.00%
P/NAPS 0.79 0.89 0.87 1.55 1.23 2.66 3.15 -20.58%
  YoY % -11.24% 2.30% -43.87% 26.02% -53.76% -15.56% -
  Horiz. % 25.08% 28.25% 27.62% 49.21% 39.05% 84.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers