Highlights

[PUNCAK] YoY Quarter Result on 2012-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -31.46%    YoY -     497.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,519 241,649 144,022 434,458 931,241 575,496 461,459 -44.46%
  YoY % -94.41% 67.79% -66.85% -53.35% 61.82% 24.71% -
  Horiz. % 2.93% 52.37% 31.21% 94.15% 201.80% 124.71% 100.00%
PBT -119,522 26,645 -39,300 52,042 -3,330 -14,018 26,391 -
  YoY % -548.57% 167.80% -175.52% 1,662.82% 76.24% -153.12% -
  Horiz. % -452.89% 100.96% -148.91% 197.20% -12.62% -53.12% 100.00%
Tax 17,968 54,766 61,753 -594 -19,315 12,633 -9,416 -
  YoY % -67.19% -11.31% 10,496.13% 96.92% -252.89% 234.17% -
  Horiz. % -190.82% -581.63% -655.83% 6.31% 205.13% -134.17% 100.00%
NP -101,554 81,411 22,453 51,448 -22,645 -1,385 16,975 -
  YoY % -224.74% 262.58% -56.36% 327.19% -1,535.02% -108.16% -
  Horiz. % -598.26% 479.59% 132.27% 303.08% -133.40% -8.16% 100.00%
NP to SH -99,725 81,700 22,625 52,162 8,731 -1,185 3,707 -
  YoY % -222.06% 261.10% -56.63% 497.43% 836.79% -131.97% -
  Horiz. % -2,690.18% 2,203.94% 610.33% 1,407.12% 235.53% -31.97% 100.00%
Tax Rate - % -205.54 % - % 1.14 % - % - % 35.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -576.07% 0.00% 3.20% 0.00% 0.00% 100.00%
Total Cost 115,073 160,238 121,569 383,010 953,886 576,881 444,484 -20.16%
  YoY % -28.19% 31.81% -68.26% -59.85% 65.35% 29.79% -
  Horiz. % 25.89% 36.05% 27.35% 86.17% 214.61% 129.79% 100.00%
Net Worth 1,605,232 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 4.49%
  YoY % -22.66% 16.86% 334.36% 454.19% -94.00% -0.38% -
  Horiz. % 130.14% 168.28% 143.99% 33.15% 5.98% 99.62% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 20,444 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 0.00% 100.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,605,232 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 4.49%
  YoY % -22.66% 16.86% 334.36% 454.19% -94.00% -0.38% -
  Horiz. % 130.14% 168.28% 143.99% 33.15% 5.98% 99.62% 100.00%
NOSH 428,062 413,461 409,234 408,896 409,906 409,583 411,145 0.67%
  YoY % 3.53% 1.03% 0.08% -0.25% 0.08% -0.38% -
  Horiz. % 104.11% 100.56% 99.54% 99.45% 99.70% 99.62% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -751.19 % 33.69 % 15.59 % 11.84 % -2.43 % -0.24 % 3.68 % -
  YoY % -2,329.71% 116.10% 31.67% 587.24% -912.50% -106.52% -
  Horiz. % -20,412.77% 915.49% 423.64% 321.74% -66.03% -6.52% 100.00%
ROE -6.21 % 3.94 % 1.27 % 12.76 % 11.83 % -0.10 % 0.30 % -
  YoY % -257.61% 210.24% -90.05% 7.86% 11,930.00% -133.33% -
  Horiz. % -2,070.00% 1,313.33% 423.33% 4,253.33% 3,943.33% -33.33% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.16 58.45 35.19 106.25 227.18 140.51 112.24 -44.83%
  YoY % -94.59% 66.10% -66.88% -53.23% 61.68% 25.19% -
  Horiz. % 2.82% 52.08% 31.35% 94.66% 202.41% 125.19% 100.00%
EPS -23.27 19.76 5.53 12.75 2.13 -0.29 0.91 -
  YoY % -217.76% 257.32% -56.63% 498.59% 834.48% -131.87% -
  Horiz. % -2,557.14% 2,171.43% 607.69% 1,401.10% 234.07% -31.87% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.7500 5.0200 4.3400 1.0000 0.1800 3.0000 3.0000 3.79%
  YoY % -25.30% 15.67% 334.00% 455.56% -94.00% 0.00% -
  Horiz. % 125.00% 167.33% 144.67% 33.33% 6.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.01 53.79 32.06 96.70 207.27 128.09 102.71 -44.46%
  YoY % -94.40% 67.78% -66.85% -53.35% 61.82% 24.71% -
  Horiz. % 2.93% 52.37% 31.21% 94.15% 201.80% 124.71% 100.00%
EPS -22.20 18.18 5.04 11.61 1.94 -0.26 0.83 -
  YoY % -222.11% 260.71% -56.59% 498.45% 846.15% -131.33% -
  Horiz. % -2,674.70% 2,190.36% 607.23% 1,398.80% 233.73% -31.33% 100.00%
DPS 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.5729 4.6197 3.9531 0.9101 0.1642 2.7349 2.7453 4.49%
  YoY % -22.66% 16.86% 334.36% 454.26% -94.00% -0.38% -
  Horiz. % 130.15% 168.28% 144.00% 33.15% 5.98% 99.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.4600 2.9600 3.2500 1.1800 0.9600 2.3000 3.0300 -
P/RPS 46.23 5.06 9.23 1.11 0.42 1.64 2.70 60.51%
  YoY % 813.64% -45.18% 731.53% 164.29% -74.39% -39.26% -
  Horiz. % 1,712.22% 187.41% 341.85% 41.11% 15.56% 60.74% 100.00%
P/EPS -6.27 14.98 58.79 9.25 45.07 -794.97 336.06 -
  YoY % -141.86% -74.52% 535.57% -79.48% 105.67% -336.56% -
  Horiz. % -1.87% 4.46% 17.49% 2.75% 13.41% -236.56% 100.00%
EY -15.96 6.68 1.70 10.81 2.22 -0.13 0.30 -
  YoY % -338.92% 292.94% -84.27% 386.94% 1,807.69% -143.33% -
  Horiz. % -5,320.00% 2,226.67% 566.67% 3,603.33% 740.00% -43.33% 100.00%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.59 0.75 1.18 5.33 0.77 1.01 -14.66%
  YoY % -33.90% -21.33% -36.44% -77.86% 592.21% -23.76% -
  Horiz. % 38.61% 58.42% 74.26% 116.83% 527.72% 76.24% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 1.0900 2.8000 3.5500 1.3400 1.3200 2.3800 2.6800 -
P/RPS 34.51 4.79 10.09 1.26 0.58 1.69 2.39 56.02%
  YoY % 620.46% -52.53% 700.79% 117.24% -65.68% -29.29% -
  Horiz. % 1,443.93% 200.42% 422.18% 52.72% 24.27% 70.71% 100.00%
P/EPS -4.68 14.17 64.21 10.50 61.97 -822.62 297.24 -
  YoY % -133.03% -77.93% 511.52% -83.06% 107.53% -376.75% -
  Horiz. % -1.57% 4.77% 21.60% 3.53% 20.85% -276.75% 100.00%
EY -21.37 7.06 1.56 9.52 1.61 -0.12 0.34 -
  YoY % -402.69% 352.56% -83.61% 491.30% 1,441.67% -135.29% -
  Horiz. % -6,285.29% 2,076.47% 458.82% 2,800.00% 473.53% -35.29% 100.00%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.29 0.56 0.82 1.34 7.33 0.79 0.89 -17.04%
  YoY % -48.21% -31.71% -38.81% -81.72% 827.85% -11.24% -
  Horiz. % 32.58% 62.92% 92.13% 150.56% 823.60% 88.76% 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
 
 

171  111  501  1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175-0.01 
 PHB 0.0250.00 
 VSOLAR 0.0450.00 
 PHB-WB 0.015-0.005 
 BINTAI 0.69+0.055 
 MMAG-WB 0.35+0.005 
 MTRONIC 0.08-0.005 
 NETX 0.010.00 
 NOVAMSC 0.105+0.005 
 NEXGRAM 0.0450.00 

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