Highlights

[PUNCAK] YoY Quarter Result on 2010-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     95.31%    YoY -     -131.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 144,022 434,458 931,241 575,496 461,459 358,680 363,399 -14.28%
  YoY % -66.85% -53.35% 61.82% 24.71% 28.65% -1.30% -
  Horiz. % 39.63% 119.55% 256.26% 158.36% 126.98% 98.70% 100.00%
PBT -39,300 52,042 -3,330 -14,018 26,391 5,616 4,215 -
  YoY % -175.52% 1,662.82% 76.24% -153.12% 369.93% 33.24% -
  Horiz. % -932.38% 1,234.69% -79.00% -332.57% 626.12% 133.24% 100.00%
Tax 61,753 -594 -19,315 12,633 -9,416 938 -4,827 -
  YoY % 10,496.13% 96.92% -252.89% 234.17% -1,103.84% 119.43% -
  Horiz. % -1,279.32% 12.31% 400.15% -261.72% 195.07% -19.43% 100.00%
NP 22,453 51,448 -22,645 -1,385 16,975 6,554 -612 -
  YoY % -56.36% 327.19% -1,535.02% -108.16% 159.00% 1,170.92% -
  Horiz. % -3,668.79% -8,406.54% 3,700.16% 226.31% -2,773.69% -1,070.92% 100.00%
NP to SH 22,625 52,162 8,731 -1,185 3,707 -3,707 3,816 34.50%
  YoY % -56.63% 497.43% 836.79% -131.97% 200.00% -197.14% -
  Horiz. % 592.90% 1,366.93% 228.80% -31.05% 97.14% -97.14% 100.00%
Tax Rate - % 1.14 % - % - % 35.68 % -16.70 % 114.52 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 313.65% -114.58% -
  Horiz. % 0.00% 1.00% 0.00% 0.00% 31.16% -14.58% 100.00%
Total Cost 121,569 383,010 953,886 576,881 444,484 352,126 364,011 -16.69%
  YoY % -68.26% -59.85% 65.35% 29.79% 26.23% -3.27% -
  Horiz. % 33.40% 105.22% 262.05% 158.48% 122.11% 96.73% 100.00%
Net Worth 1,776,079 408,896 73,783 1,228,750 1,233,437 1,357,125 1,232,715 6.27%
  YoY % 334.36% 454.19% -94.00% -0.38% -9.11% 10.09% -
  Horiz. % 144.08% 33.17% 5.99% 99.68% 100.06% 110.09% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 20,444 - - - 41,125 41,090 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 0.00% 49.76% 0.00% 0.00% 0.00% 100.08% 100.00%
Div Payout % - % 39.19 % - % - % - % - % 1,076.80 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.64% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,776,079 408,896 73,783 1,228,750 1,233,437 1,357,125 1,232,715 6.27%
  YoY % 334.36% 454.19% -94.00% -0.38% -9.11% 10.09% -
  Horiz. % 144.08% 33.17% 5.99% 99.68% 100.06% 110.09% 100.00%
NOSH 409,234 408,896 409,906 409,583 411,145 411,250 410,905 -0.07%
  YoY % 0.08% -0.25% 0.08% -0.38% -0.03% 0.08% -
  Horiz. % 99.59% 99.51% 99.76% 99.68% 100.06% 100.08% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.59 % 11.84 % -2.43 % -0.24 % 3.68 % 1.83 % -0.17 % -
  YoY % 31.67% 587.24% -912.50% -106.52% 101.09% 1,176.47% -
  Horiz. % -9,170.59% -6,964.71% 1,429.41% 141.18% -2,164.71% -1,076.47% 100.00%
ROE 1.27 % 12.76 % 11.83 % -0.10 % 0.30 % -0.27 % 0.31 % 26.47%
  YoY % -90.05% 7.86% 11,930.00% -133.33% 211.11% -187.10% -
  Horiz. % 409.68% 4,116.13% 3,816.13% -32.26% 96.77% -87.10% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.19 106.25 227.18 140.51 112.24 87.22 88.44 -14.23%
  YoY % -66.88% -53.23% 61.68% 25.19% 28.69% -1.38% -
  Horiz. % 39.79% 120.14% 256.87% 158.88% 126.91% 98.62% 100.00%
EPS 5.53 12.75 2.13 -0.29 0.91 -0.91 0.93 34.56%
  YoY % -56.63% 498.59% 834.48% -131.87% 200.00% -197.85% -
  Horiz. % 594.62% 1,370.97% 229.03% -31.18% 97.85% -97.85% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 4.3400 1.0000 0.1800 3.0000 3.0000 3.3000 3.0000 6.34%
  YoY % 334.00% 455.56% -94.00% 0.00% -9.09% 10.00% -
  Horiz. % 144.67% 33.33% 6.00% 100.00% 100.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.06 96.70 207.27 128.09 102.71 79.83 80.88 -14.28%
  YoY % -66.85% -53.35% 61.82% 24.71% 28.66% -1.30% -
  Horiz. % 39.64% 119.56% 256.27% 158.37% 126.99% 98.70% 100.00%
EPS 5.04 11.61 1.94 -0.26 0.83 -0.83 0.85 34.50%
  YoY % -56.59% 498.45% 846.15% -131.33% 200.00% -197.65% -
  Horiz. % 592.94% 1,365.88% 228.24% -30.59% 97.65% -97.65% 100.00%
DPS 0.00 4.55 0.00 0.00 0.00 9.15 9.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.73% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.9531 0.9101 0.1642 2.7349 2.7453 3.0206 2.7437 6.27%
  YoY % 334.36% 454.26% -94.00% -0.38% -9.11% 10.09% -
  Horiz. % 144.08% 33.17% 5.98% 99.68% 100.06% 110.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.2500 1.1800 0.9600 2.3000 3.0300 2.6400 5.0000 -
P/RPS 9.23 1.11 0.42 1.64 2.70 3.03 5.65 8.52%
  YoY % 731.53% 164.29% -74.39% -39.26% -10.89% -46.37% -
  Horiz. % 163.36% 19.65% 7.43% 29.03% 47.79% 53.63% 100.00%
P/EPS 58.79 9.25 45.07 -794.97 336.06 -292.88 538.40 -30.84%
  YoY % 535.57% -79.48% 105.67% -336.56% 214.74% -154.40% -
  Horiz. % 10.92% 1.72% 8.37% -147.65% 62.42% -54.40% 100.00%
EY 1.70 10.81 2.22 -0.13 0.30 -0.34 0.19 44.04%
  YoY % -84.27% 386.94% 1,807.69% -143.33% 188.24% -278.95% -
  Horiz. % 894.74% 5,689.47% 1,168.42% -68.42% 157.89% -178.95% 100.00%
DY 0.00 4.24 0.00 0.00 0.00 3.79 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 89.50% -
  Horiz. % 0.00% 212.00% 0.00% 0.00% 0.00% 189.50% 100.00%
P/NAPS 0.75 1.18 5.33 0.77 1.01 0.80 1.67 -12.48%
  YoY % -36.44% -77.86% 592.21% -23.76% 26.25% -52.10% -
  Horiz. % 44.91% 70.66% 319.16% 46.11% 60.48% 47.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 -
Price 3.5500 1.3400 1.3200 2.3800 2.6800 2.8800 4.6400 -
P/RPS 10.09 1.26 0.58 1.69 2.39 3.30 5.25 11.49%
  YoY % 700.79% 117.24% -65.68% -29.29% -27.58% -37.14% -
  Horiz. % 192.19% 24.00% 11.05% 32.19% 45.52% 62.86% 100.00%
P/EPS 64.21 10.50 61.97 -822.62 297.24 -319.50 499.63 -28.94%
  YoY % 511.52% -83.06% 107.53% -376.75% 193.03% -163.95% -
  Horiz. % 12.85% 2.10% 12.40% -164.65% 59.49% -63.95% 100.00%
EY 1.56 9.52 1.61 -0.12 0.34 -0.31 0.20 40.78%
  YoY % -83.61% 491.30% 1,441.67% -135.29% 209.68% -255.00% -
  Horiz. % 780.00% 4,760.00% 805.00% -60.00% 170.00% -155.00% 100.00%
DY 0.00 3.73 0.00 0.00 0.00 3.47 2.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 60.65% -
  Horiz. % 0.00% 172.69% 0.00% 0.00% 0.00% 160.65% 100.00%
P/NAPS 0.82 1.34 7.33 0.79 0.89 0.87 1.55 -10.06%
  YoY % -38.81% -81.72% 827.85% -11.24% 2.30% -43.87% -
  Horiz. % 52.90% 86.45% 472.90% 50.97% 57.42% 56.13% 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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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