Highlights

[PUNCAK] YoY Quarter Result on 2011-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     74.59%    YoY -     836.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 241,649 144,022 434,458 931,241 575,496 461,459 358,680 -6.37%
  YoY % 67.79% -66.85% -53.35% 61.82% 24.71% 28.65% -
  Horiz. % 67.37% 40.15% 121.13% 259.63% 160.45% 128.65% 100.00%
PBT 26,645 -39,300 52,042 -3,330 -14,018 26,391 5,616 29.61%
  YoY % 167.80% -175.52% 1,662.82% 76.24% -153.12% 369.93% -
  Horiz. % 474.45% -699.79% 926.67% -59.29% -249.61% 469.93% 100.00%
Tax 54,766 61,753 -594 -19,315 12,633 -9,416 938 96.90%
  YoY % -11.31% 10,496.13% 96.92% -252.89% 234.17% -1,103.84% -
  Horiz. % 5,838.59% 6,583.48% -63.33% -2,059.17% 1,346.80% -1,003.84% 100.00%
NP 81,411 22,453 51,448 -22,645 -1,385 16,975 6,554 52.15%
  YoY % 262.58% -56.36% 327.19% -1,535.02% -108.16% 159.00% -
  Horiz. % 1,242.16% 342.58% 784.99% -345.51% -21.13% 259.00% 100.00%
NP to SH 81,700 22,625 52,162 8,731 -1,185 3,707 -3,707 -
  YoY % 261.10% -56.63% 497.43% 836.79% -131.97% 200.00% -
  Horiz. % -2,203.94% -610.33% -1,407.12% -235.53% 31.97% -100.00% 100.00%
Tax Rate -205.54 % - % 1.14 % - % - % 35.68 % -16.70 % 51.92%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 313.65% -
  Horiz. % 1,230.78% 0.00% -6.83% 0.00% 0.00% -213.65% 100.00%
Total Cost 160,238 121,569 383,010 953,886 576,881 444,484 352,126 -12.29%
  YoY % 31.81% -68.26% -59.85% 65.35% 29.79% 26.23% -
  Horiz. % 45.51% 34.52% 108.77% 270.89% 163.83% 126.23% 100.00%
Net Worth 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 1,357,125 7.33%
  YoY % 16.86% 334.36% 454.19% -94.00% -0.38% -9.11% -
  Horiz. % 152.94% 130.87% 30.13% 5.44% 90.54% 90.89% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 20,444 - - - 41,125 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.71% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 39.19 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 1,357,125 7.33%
  YoY % 16.86% 334.36% 454.19% -94.00% -0.38% -9.11% -
  Horiz. % 152.94% 130.87% 30.13% 5.44% 90.54% 90.89% 100.00%
NOSH 413,461 409,234 408,896 409,906 409,583 411,145 411,250 0.09%
  YoY % 1.03% 0.08% -0.25% 0.08% -0.38% -0.03% -
  Horiz. % 100.54% 99.51% 99.43% 99.67% 99.59% 99.97% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 33.69 % 15.59 % 11.84 % -2.43 % -0.24 % 3.68 % 1.83 % 62.46%
  YoY % 116.10% 31.67% 587.24% -912.50% -106.52% 101.09% -
  Horiz. % 1,840.98% 851.91% 646.99% -132.79% -13.11% 201.09% 100.00%
ROE 3.94 % 1.27 % 12.76 % 11.83 % -0.10 % 0.30 % -0.27 % -
  YoY % 210.24% -90.05% 7.86% 11,930.00% -133.33% 211.11% -
  Horiz. % -1,459.26% -470.37% -4,725.93% -4,381.48% 37.04% -111.11% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 58.45 35.19 106.25 227.18 140.51 112.24 87.22 -6.45%
  YoY % 66.10% -66.88% -53.23% 61.68% 25.19% 28.69% -
  Horiz. % 67.01% 40.35% 121.82% 260.47% 161.10% 128.69% 100.00%
EPS 19.76 5.53 12.75 2.13 -0.29 0.91 -0.91 -
  YoY % 257.32% -56.63% 498.59% 834.48% -131.87% 200.00% -
  Horiz. % -2,171.43% -607.69% -1,401.10% -234.07% 31.87% -100.00% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.0200 4.3400 1.0000 0.1800 3.0000 3.0000 3.3000 7.24%
  YoY % 15.67% 334.00% 455.56% -94.00% 0.00% -9.09% -
  Horiz. % 152.12% 131.52% 30.30% 5.45% 90.91% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 53.79 32.06 96.70 207.27 128.09 102.71 79.83 -6.37%
  YoY % 67.78% -66.85% -53.35% 61.82% 24.71% 28.66% -
  Horiz. % 67.38% 40.16% 121.13% 259.64% 160.45% 128.66% 100.00%
EPS 18.18 5.04 11.61 1.94 -0.26 0.83 -0.83 -
  YoY % 260.71% -56.59% 498.45% 846.15% -131.33% 200.00% -
  Horiz. % -2,190.36% -607.23% -1,398.80% -233.73% 31.33% -100.00% 100.00%
DPS 0.00 0.00 4.55 0.00 0.00 0.00 9.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.73% 0.00% 0.00% 0.00% 100.00%
NAPS 4.6197 3.9531 0.9101 0.1642 2.7349 2.7453 3.0206 7.33%
  YoY % 16.86% 334.36% 454.26% -94.00% -0.38% -9.11% -
  Horiz. % 152.94% 130.87% 30.13% 5.44% 90.54% 90.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.9600 3.2500 1.1800 0.9600 2.3000 3.0300 2.6400 -
P/RPS 5.06 9.23 1.11 0.42 1.64 2.70 3.03 8.92%
  YoY % -45.18% 731.53% 164.29% -74.39% -39.26% -10.89% -
  Horiz. % 167.00% 304.62% 36.63% 13.86% 54.13% 89.11% 100.00%
P/EPS 14.98 58.79 9.25 45.07 -794.97 336.06 -292.88 -
  YoY % -74.52% 535.57% -79.48% 105.67% -336.56% 214.74% -
  Horiz. % -5.11% -20.07% -3.16% -15.39% 271.43% -114.74% 100.00%
EY 6.68 1.70 10.81 2.22 -0.13 0.30 -0.34 -
  YoY % 292.94% -84.27% 386.94% 1,807.69% -143.33% 188.24% -
  Horiz. % -1,964.71% -500.00% -3,179.41% -652.94% 38.24% -88.24% 100.00%
DY 0.00 0.00 4.24 0.00 0.00 0.00 3.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.87% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.75 1.18 5.33 0.77 1.01 0.80 -4.95%
  YoY % -21.33% -36.44% -77.86% 592.21% -23.76% 26.25% -
  Horiz. % 73.75% 93.75% 147.50% 666.25% 96.25% 126.25% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.8000 3.5500 1.3400 1.3200 2.3800 2.6800 2.8800 -
P/RPS 4.79 10.09 1.26 0.58 1.69 2.39 3.30 6.40%
  YoY % -52.53% 700.79% 117.24% -65.68% -29.29% -27.58% -
  Horiz. % 145.15% 305.76% 38.18% 17.58% 51.21% 72.42% 100.00%
P/EPS 14.17 64.21 10.50 61.97 -822.62 297.24 -319.50 -
  YoY % -77.93% 511.52% -83.06% 107.53% -376.75% 193.03% -
  Horiz. % -4.44% -20.10% -3.29% -19.40% 257.47% -93.03% 100.00%
EY 7.06 1.56 9.52 1.61 -0.12 0.34 -0.31 -
  YoY % 352.56% -83.61% 491.30% 1,441.67% -135.29% 209.68% -
  Horiz. % -2,277.42% -503.23% -3,070.97% -519.35% 38.71% -109.68% 100.00%
DY 0.00 0.00 3.73 0.00 0.00 0.00 3.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.49% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.56 0.82 1.34 7.33 0.79 0.89 0.87 -7.08%
  YoY % -31.71% -38.81% -81.72% 827.85% -11.24% 2.30% -
  Horiz. % 64.37% 94.25% 154.02% 842.53% 90.80% 102.30% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers