Highlights

[PUNCAK] YoY Quarter Result on 2009-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -92.07%    YoY -     200.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 434,458 931,241 575,496 461,459 358,680 363,399 521,954 -3.01%
  YoY % -53.35% 61.82% 24.71% 28.65% -1.30% -30.38% -
  Horiz. % 83.24% 178.41% 110.26% 88.41% 68.72% 69.62% 100.00%
PBT 52,042 -3,330 -14,018 26,391 5,616 4,215 287,101 -24.75%
  YoY % 1,662.82% 76.24% -153.12% 369.93% 33.24% -98.53% -
  Horiz. % 18.13% -1.16% -4.88% 9.19% 1.96% 1.47% 100.00%
Tax -594 -19,315 12,633 -9,416 938 -4,827 -1,923 -17.77%
  YoY % 96.92% -252.89% 234.17% -1,103.84% 119.43% -151.01% -
  Horiz. % 30.89% 1,004.42% -656.94% 489.65% -48.78% 251.01% 100.00%
NP 51,448 -22,645 -1,385 16,975 6,554 -612 285,178 -24.81%
  YoY % 327.19% -1,535.02% -108.16% 159.00% 1,170.92% -100.21% -
  Horiz. % 18.04% -7.94% -0.49% 5.95% 2.30% -0.21% 100.00%
NP to SH 52,162 8,731 -1,185 3,707 -3,707 3,816 266,618 -23.79%
  YoY % 497.43% 836.79% -131.97% 200.00% -197.14% -98.57% -
  Horiz. % 19.56% 3.27% -0.44% 1.39% -1.39% 1.43% 100.00%
Tax Rate 1.14 % - % - % 35.68 % -16.70 % 114.52 % 0.67 % 9.25%
  YoY % 0.00% 0.00% 0.00% 313.65% -114.58% 16,992.54% -
  Horiz. % 170.15% 0.00% 0.00% 5,325.37% -2,492.54% 17,092.54% 100.00%
Total Cost 383,010 953,886 576,881 444,484 352,126 364,011 236,776 8.34%
  YoY % -59.85% 65.35% 29.79% 26.23% -3.27% 53.74% -
  Horiz. % 161.76% 402.86% 243.64% 187.72% 148.72% 153.74% 100.00%
Net Worth 408,896 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 -19.60%
  YoY % 454.19% -94.00% -0.38% -9.11% 10.09% -18.67% -
  Horiz. % 26.98% 4.87% 81.07% 81.38% 89.54% 81.33% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,444 - - - 41,125 41,090 40,419 -10.73%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.08% 1.66% -
  Horiz. % 50.58% 0.00% 0.00% 0.00% 101.74% 101.66% 100.00%
Div Payout % 39.19 % - % - % - % - % 1,076.80 % 15.16 % 17.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 7,002.90% -
  Horiz. % 258.51% 0.00% 0.00% 0.00% 0.00% 7,102.90% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 408,896 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 -19.60%
  YoY % 454.19% -94.00% -0.38% -9.11% 10.09% -18.67% -
  Horiz. % 26.98% 4.87% 81.07% 81.38% 89.54% 81.33% 100.00%
NOSH 408,896 409,906 409,583 411,145 411,250 410,905 505,247 -3.46%
  YoY % -0.25% 0.08% -0.38% -0.03% 0.08% -18.67% -
  Horiz. % 80.93% 81.13% 81.07% 81.38% 81.40% 81.33% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.84 % -2.43 % -0.24 % 3.68 % 1.83 % -0.17 % 54.64 % -22.48%
  YoY % 587.24% -912.50% -106.52% 101.09% 1,176.47% -100.31% -
  Horiz. % 21.67% -4.45% -0.44% 6.73% 3.35% -0.31% 100.00%
ROE 12.76 % 11.83 % -0.10 % 0.30 % -0.27 % 0.31 % 17.59 % -5.21%
  YoY % 7.86% 11,930.00% -133.33% 211.11% -187.10% -98.24% -
  Horiz. % 72.54% 67.25% -0.57% 1.71% -1.53% 1.76% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.25 227.18 140.51 112.24 87.22 88.44 103.31 0.47%
  YoY % -53.23% 61.68% 25.19% 28.69% -1.38% -14.39% -
  Horiz. % 102.85% 219.90% 136.01% 108.64% 84.43% 85.61% 100.00%
EPS 12.75 2.13 -0.29 0.91 -0.91 0.93 85.00 -27.09%
  YoY % 498.59% 834.48% -131.87% 200.00% -197.85% -98.91% -
  Horiz. % 15.00% 2.51% -0.34% 1.07% -1.07% 1.09% 100.00%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 8.00 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 62.50% 0.00% 0.00% 0.00% 125.00% 125.00% 100.00%
NAPS 1.0000 0.1800 3.0000 3.0000 3.3000 3.0000 3.0000 -16.72%
  YoY % 455.56% -94.00% 0.00% -9.09% 10.00% 0.00% -
  Horiz. % 33.33% 6.00% 100.00% 100.00% 110.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 96.70 207.27 128.09 102.71 79.83 80.88 116.17 -3.01%
  YoY % -53.35% 61.82% 24.71% 28.66% -1.30% -30.38% -
  Horiz. % 83.24% 178.42% 110.26% 88.41% 68.72% 69.62% 100.00%
EPS 11.61 1.94 -0.26 0.83 -0.83 0.85 59.34 -23.79%
  YoY % 498.45% 846.15% -131.33% 200.00% -197.65% -98.57% -
  Horiz. % 19.57% 3.27% -0.44% 1.40% -1.40% 1.43% 100.00%
DPS 4.55 0.00 0.00 0.00 9.15 9.15 9.00 -10.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.67% -
  Horiz. % 50.56% 0.00% 0.00% 0.00% 101.67% 101.67% 100.00%
NAPS 0.9101 0.1642 2.7349 2.7453 3.0206 2.7437 3.3737 -19.60%
  YoY % 454.26% -94.00% -0.38% -9.11% 10.09% -18.67% -
  Horiz. % 26.98% 4.87% 81.07% 81.37% 89.53% 81.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.1800 0.9600 2.3000 3.0300 2.6400 5.0000 8.8000 -
P/RPS 1.11 0.42 1.64 2.70 3.03 5.65 8.52 -28.78%
  YoY % 164.29% -74.39% -39.26% -10.89% -46.37% -33.69% -
  Horiz. % 13.03% 4.93% 19.25% 31.69% 35.56% 66.31% 100.00%
P/EPS 9.25 45.07 -794.97 336.06 -292.88 538.40 16.68 -9.35%
  YoY % -79.48% 105.67% -336.56% 214.74% -154.40% 3,127.82% -
  Horiz. % 55.46% 270.20% -4,766.01% 2,014.75% -1,755.88% 3,227.82% 100.00%
EY 10.81 2.22 -0.13 0.30 -0.34 0.19 6.00 10.30%
  YoY % 386.94% 1,807.69% -143.33% 188.24% -278.95% -96.83% -
  Horiz. % 180.17% 37.00% -2.17% 5.00% -5.67% 3.17% 100.00%
DY 4.24 0.00 0.00 0.00 3.79 2.00 0.91 29.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 89.50% 119.78% -
  Horiz. % 465.93% 0.00% 0.00% 0.00% 416.48% 219.78% 100.00%
P/NAPS 1.18 5.33 0.77 1.01 0.80 1.67 2.93 -14.05%
  YoY % -77.86% 592.21% -23.76% 26.25% -52.10% -43.00% -
  Horiz. % 40.27% 181.91% 26.28% 34.47% 27.30% 57.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.3400 1.3200 2.3800 2.6800 2.8800 4.6400 3.6800 -
P/RPS 1.26 0.58 1.69 2.39 3.30 5.25 3.56 -15.88%
  YoY % 117.24% -65.68% -29.29% -27.58% -37.14% 47.47% -
  Horiz. % 35.39% 16.29% 47.47% 67.13% 92.70% 147.47% 100.00%
P/EPS 10.50 61.97 -822.62 297.24 -319.50 499.63 6.97 7.06%
  YoY % -83.06% 107.53% -376.75% 193.03% -163.95% 7,068.29% -
  Horiz. % 150.65% 889.10% -11,802.30% 4,264.56% -4,583.93% 7,168.29% 100.00%
EY 9.52 1.61 -0.12 0.34 -0.31 0.20 14.34 -6.59%
  YoY % 491.30% 1,441.67% -135.29% 209.68% -255.00% -98.61% -
  Horiz. % 66.39% 11.23% -0.84% 2.37% -2.16% 1.39% 100.00%
DY 3.73 0.00 0.00 0.00 3.47 2.16 2.17 9.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 60.65% -0.46% -
  Horiz. % 171.89% 0.00% 0.00% 0.00% 159.91% 99.54% 100.00%
P/NAPS 1.34 7.33 0.79 0.89 0.87 1.55 1.23 1.44%
  YoY % -81.72% 827.85% -11.24% 2.30% -43.87% 26.02% -
  Horiz. % 108.94% 595.93% 64.23% 72.36% 70.73% 126.02% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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