Highlights

[PUNCAK] YoY Quarter Result on 2008-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -129.74%    YoY -     -197.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 931,241 575,496 461,459 358,680 363,399 521,954 342,255 18.15%
  YoY % 61.82% 24.71% 28.65% -1.30% -30.38% 52.50% -
  Horiz. % 272.09% 168.15% 134.83% 104.80% 106.18% 152.50% 100.00%
PBT -3,330 -14,018 26,391 5,616 4,215 287,101 38,020 -
  YoY % 76.24% -153.12% 369.93% 33.24% -98.53% 655.13% -
  Horiz. % -8.76% -36.87% 69.41% 14.77% 11.09% 755.13% 100.00%
Tax -19,315 12,633 -9,416 938 -4,827 -1,923 -13,393 6.29%
  YoY % -252.89% 234.17% -1,103.84% 119.43% -151.01% 85.64% -
  Horiz. % 144.22% -94.33% 70.31% -7.00% 36.04% 14.36% 100.00%
NP -22,645 -1,385 16,975 6,554 -612 285,178 24,627 -
  YoY % -1,535.02% -108.16% 159.00% 1,170.92% -100.21% 1,057.99% -
  Horiz. % -91.95% -5.62% 68.93% 26.61% -2.49% 1,157.99% 100.00%
NP to SH 8,731 -1,185 3,707 -3,707 3,816 266,618 22,934 -14.86%
  YoY % 836.79% -131.97% 200.00% -197.14% -98.57% 1,062.54% -
  Horiz. % 38.07% -5.17% 16.16% -16.16% 16.64% 1,162.54% 100.00%
Tax Rate - % - % 35.68 % -16.70 % 114.52 % 0.67 % 35.23 % -
  YoY % 0.00% 0.00% 313.65% -114.58% 16,992.54% -98.10% -
  Horiz. % 0.00% 0.00% 101.28% -47.40% 325.06% 1.90% 100.00%
Total Cost 953,886 576,881 444,484 352,126 364,011 236,776 317,628 20.10%
  YoY % 65.35% 29.79% 26.23% -3.27% 53.74% -25.45% -
  Horiz. % 300.32% 181.62% 139.94% 110.86% 114.60% 74.55% 100.00%
Net Worth 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 -37.85%
  YoY % -94.00% -0.38% -9.11% 10.09% -18.67% 18.21% -
  Horiz. % 5.75% 95.83% 96.20% 105.84% 96.14% 118.21% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 41,125 41,090 40,419 27,574 -
  YoY % 0.00% 0.00% 0.00% 0.08% 1.66% 46.58% -
  Horiz. % 0.00% 0.00% 0.00% 149.14% 149.02% 146.58% 100.00%
Div Payout % - % - % - % - % 1,076.80 % 15.16 % 120.24 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 7,002.90% -87.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 895.54% 12.61% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 -37.85%
  YoY % -94.00% -0.38% -9.11% 10.09% -18.67% 18.21% -
  Horiz. % 5.75% 95.83% 96.20% 105.84% 96.14% 118.21% 100.00%
NOSH 409,906 409,583 411,145 411,250 410,905 505,247 459,579 -1.89%
  YoY % 0.08% -0.38% -0.03% 0.08% -18.67% 9.94% -
  Horiz. % 89.19% 89.12% 89.46% 89.48% 89.41% 109.94% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -2.43 % -0.24 % 3.68 % 1.83 % -0.17 % 54.64 % 7.20 % -
  YoY % -912.50% -106.52% 101.09% 1,176.47% -100.31% 658.89% -
  Horiz. % -33.75% -3.33% 51.11% 25.42% -2.36% 758.89% 100.00%
ROE 11.83 % -0.10 % 0.30 % -0.27 % 0.31 % 17.59 % 1.79 % 36.97%
  YoY % 11,930.00% -133.33% 211.11% -187.10% -98.24% 882.68% -
  Horiz. % 660.89% -5.59% 16.76% -15.08% 17.32% 982.68% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 227.18 140.51 112.24 87.22 88.44 103.31 74.47 20.42%
  YoY % 61.68% 25.19% 28.69% -1.38% -14.39% 38.73% -
  Horiz. % 305.06% 188.68% 150.72% 117.12% 118.76% 138.73% 100.00%
EPS 2.13 -0.29 0.91 -0.91 0.93 85.00 4.99 -13.22%
  YoY % 834.48% -131.87% 200.00% -197.85% -98.91% 1,603.41% -
  Horiz. % 42.69% -5.81% 18.24% -18.24% 18.64% 1,703.41% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 8.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 166.67% 133.33% 100.00%
NAPS 0.1800 3.0000 3.0000 3.3000 3.0000 3.0000 2.7900 -36.66%
  YoY % -94.00% 0.00% -9.09% 10.00% 0.00% 7.53% -
  Horiz. % 6.45% 107.53% 107.53% 118.28% 107.53% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 207.27 128.09 102.71 79.83 80.88 116.17 76.18 18.15%
  YoY % 61.82% 24.71% 28.66% -1.30% -30.38% 52.49% -
  Horiz. % 272.08% 168.14% 134.83% 104.79% 106.17% 152.49% 100.00%
EPS 1.94 -0.26 0.83 -0.83 0.85 59.34 5.10 -14.87%
  YoY % 846.15% -131.33% 200.00% -197.65% -98.57% 1,063.53% -
  Horiz. % 38.04% -5.10% 16.27% -16.27% 16.67% 1,163.53% 100.00%
DPS 0.00 0.00 0.00 9.15 9.15 9.00 6.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1.67% 46.58% -
  Horiz. % 0.00% 0.00% 0.00% 149.02% 149.02% 146.58% 100.00%
NAPS 0.1642 2.7349 2.7453 3.0206 2.7437 3.3737 2.8539 -37.85%
  YoY % -94.00% -0.38% -9.11% 10.09% -18.67% 18.21% -
  Horiz. % 5.75% 95.83% 96.19% 105.84% 96.14% 118.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.9600 2.3000 3.0300 2.6400 5.0000 8.8000 7.1100 -
P/RPS 0.42 1.64 2.70 3.03 5.65 8.52 9.55 -40.57%
  YoY % -74.39% -39.26% -10.89% -46.37% -33.69% -10.79% -
  Horiz. % 4.40% 17.17% 28.27% 31.73% 59.16% 89.21% 100.00%
P/EPS 45.07 -794.97 336.06 -292.88 538.40 16.68 142.48 -17.45%
  YoY % 105.67% -336.56% 214.74% -154.40% 3,127.82% -88.29% -
  Horiz. % 31.63% -557.95% 235.86% -205.56% 377.88% 11.71% 100.00%
EY 2.22 -0.13 0.30 -0.34 0.19 6.00 0.70 21.20%
  YoY % 1,807.69% -143.33% 188.24% -278.95% -96.83% 757.14% -
  Horiz. % 317.14% -18.57% 42.86% -48.57% 27.14% 857.14% 100.00%
DY 0.00 0.00 0.00 3.79 2.00 0.91 0.84 -
  YoY % 0.00% 0.00% 0.00% 89.50% 119.78% 8.33% -
  Horiz. % 0.00% 0.00% 0.00% 451.19% 238.10% 108.33% 100.00%
P/NAPS 5.33 0.77 1.01 0.80 1.67 2.93 2.55 13.07%
  YoY % 592.21% -23.76% 26.25% -52.10% -43.00% 14.90% -
  Horiz. % 209.02% 30.20% 39.61% 31.37% 65.49% 114.90% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 -
Price 1.3200 2.3800 2.6800 2.8800 4.6400 3.6800 7.4300 -
P/RPS 0.58 1.69 2.39 3.30 5.25 3.56 9.98 -37.75%
  YoY % -65.68% -29.29% -27.58% -37.14% 47.47% -64.33% -
  Horiz. % 5.81% 16.93% 23.95% 33.07% 52.61% 35.67% 100.00%
P/EPS 61.97 -822.62 297.24 -319.50 499.63 6.97 148.89 -13.59%
  YoY % 107.53% -376.75% 193.03% -163.95% 7,068.29% -95.32% -
  Horiz. % 41.62% -552.50% 199.64% -214.59% 335.57% 4.68% 100.00%
EY 1.61 -0.12 0.34 -0.31 0.20 14.34 0.67 15.73%
  YoY % 1,441.67% -135.29% 209.68% -255.00% -98.61% 2,040.30% -
  Horiz. % 240.30% -17.91% 50.75% -46.27% 29.85% 2,140.30% 100.00%
DY 0.00 0.00 0.00 3.47 2.16 2.17 0.81 -
  YoY % 0.00% 0.00% 0.00% 60.65% -0.46% 167.90% -
  Horiz. % 0.00% 0.00% 0.00% 428.40% 266.67% 267.90% 100.00%
P/NAPS 7.33 0.79 0.89 0.87 1.55 1.23 2.66 18.40%
  YoY % 827.85% -11.24% 2.30% -43.87% 26.02% -53.76% -
  Horiz. % 275.56% 29.70% 33.46% 32.71% 58.27% 46.24% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS