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.
 


 

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