Highlights

[PUNCAK] YoY TTM Result on 2008-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -25.81%    YoY -     -66.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 1,428,123 1,144,944 14.58%
  YoY % 22.23% 12.36% 33.33% 1.84% -2.69% 24.73% -
  Horiz. % 226.34% 185.17% 164.81% 123.61% 121.38% 124.73% 100.00%
PBT -75,163 -108,313 312,606 54,879 115,351 367,276 196,846 -
  YoY % 30.61% -134.65% 469.63% -52.42% -68.59% 86.58% -
  Horiz. % -38.18% -55.02% 158.81% 27.88% 58.60% 186.58% 100.00%
Tax -8,559 35,308 -84,850 -32,739 -44,891 4,749 -58,308 -27.36%
  YoY % -124.24% 141.61% -159.17% 27.07% -1,045.27% 108.14% -
  Horiz. % 14.68% -60.55% 145.52% 56.15% 76.99% -8.14% 100.00%
NP -83,722 -73,005 227,756 22,140 70,460 372,025 138,538 -
  YoY % -14.68% -132.05% 928.71% -68.58% -81.06% 168.54% -
  Horiz. % -60.43% -52.70% 164.40% 15.98% 50.86% 268.54% 100.00%
NP to SH 9,320 -72,341 142,320 21,622 64,928 331,602 99,260 -32.57%
  YoY % 112.88% -150.83% 558.22% -66.70% -80.42% 234.07% -
  Horiz. % 9.39% -72.88% 143.38% 21.78% 65.41% 334.07% 100.00%
Tax Rate - % - % 27.14 % 59.66 % 38.92 % -1.29 % 29.62 % -
  YoY % 0.00% 0.00% -54.51% 53.29% 3,117.05% -104.36% -
  Horiz. % 0.00% 0.00% 91.63% 201.42% 131.40% -4.36% 100.00%
Total Cost 2,675,231 2,193,149 1,659,244 1,393,143 1,319,314 1,056,098 1,006,406 17.69%
  YoY % 21.98% 32.18% 19.10% 5.60% 24.92% 4.94% -
  Horiz. % 265.82% 217.92% 164.87% 138.43% 131.09% 104.94% 100.00%
Net Worth 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 -37.85%
  YoY % -94.00% -0.38% -9.11% 10.09% -18.67% 18.21% -
  Horiz. % 5.75% 95.83% 96.20% 105.84% 96.14% 118.21% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 0 0 0 41,125 41,090 40,419 27,574 -
  YoY % 0.00% 0.00% 0.00% 0.08% 1.66% 46.58% -
  Horiz. % 0.00% 0.00% 0.00% 149.14% 149.02% 146.58% 100.00%
Div Payout % - % - % - % 190.20 % 63.29 % 12.19 % 27.78 % -
  YoY % 0.00% 0.00% 0.00% 200.52% 419.20% -56.12% -
  Horiz. % 0.00% 0.00% 0.00% 684.67% 227.83% 43.88% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 73,783 1,228,750 1,233,437 1,357,125 1,232,715 1,515,741 1,282,225 -37.85%
  YoY % -94.00% -0.38% -9.11% 10.09% -18.67% 18.21% -
  Horiz. % 5.75% 95.83% 96.20% 105.84% 96.14% 118.21% 100.00%
NOSH 409,906 409,583 411,145 411,250 410,905 505,247 459,579 -1.89%
  YoY % 0.08% -0.38% -0.03% 0.08% -18.67% 9.94% -
  Horiz. % 89.19% 89.12% 89.46% 89.48% 89.41% 109.94% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -3.23 % -3.44 % 12.07 % 1.56 % 5.07 % 26.05 % 12.10 % -
  YoY % 6.10% -128.50% 673.72% -69.23% -80.54% 115.29% -
  Horiz. % -26.69% -28.43% 99.75% 12.89% 41.90% 215.29% 100.00%
ROE 12.63 % -5.89 % 11.54 % 1.59 % 5.27 % 21.88 % 7.74 % 8.50%
  YoY % 314.43% -151.04% 625.79% -69.83% -75.91% 182.69% -
  Horiz. % 163.18% -76.10% 149.10% 20.54% 68.09% 282.69% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 632.22 517.63 458.96 344.14 338.22 282.66 249.13 16.78%
  YoY % 22.14% 12.78% 33.36% 1.75% 19.66% 13.46% -
  Horiz. % 253.77% 207.78% 184.23% 138.14% 135.76% 113.46% 100.00%
EPS 2.27 -17.66 34.62 5.26 15.80 65.63 21.60 -31.29%
  YoY % 112.85% -151.01% 558.17% -66.71% -75.93% 203.84% -
  Horiz. % 10.51% -81.76% 160.28% 24.35% 73.15% 303.84% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 8.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 166.67% 133.33% 100.00%
NAPS 0.1800 3.0000 3.0000 3.3000 3.0000 3.0000 2.7900 -36.66%
  YoY % -94.00% 0.00% -9.09% 10.00% 0.00% 7.53% -
  Horiz. % 6.45% 107.53% 107.53% 118.28% 107.53% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 576.81 471.89 420.00 315.01 309.33 317.87 254.84 14.58%
  YoY % 22.23% 12.35% 33.33% 1.84% -2.69% 24.73% -
  Horiz. % 226.34% 185.17% 164.81% 123.61% 121.38% 124.73% 100.00%
EPS 2.07 -16.10 31.68 4.81 14.45 73.81 22.09 -32.59%
  YoY % 112.86% -150.82% 558.63% -66.71% -80.42% 234.13% -
  Horiz. % 9.37% -72.88% 143.41% 21.77% 65.41% 334.13% 100.00%
DPS 0.00 0.00 0.00 9.15 9.15 9.00 6.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1.67% 46.58% -
  Horiz. % 0.00% 0.00% 0.00% 149.02% 149.02% 146.58% 100.00%
NAPS 0.1642 2.7349 2.7453 3.0206 2.7437 3.3737 2.8539 -37.85%
  YoY % -94.00% -0.38% -9.11% 10.09% -18.67% 18.21% -
  Horiz. % 5.75% 95.83% 96.19% 105.84% 96.14% 118.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.9600 2.3000 3.0300 2.6400 5.0000 8.8000 7.1100 -
P/RPS 0.15 0.44 0.66 0.77 1.48 3.11 2.85 -38.77%
  YoY % -65.91% -33.33% -14.29% -47.97% -52.41% 9.12% -
  Horiz. % 5.26% 15.44% 23.16% 27.02% 51.93% 109.12% 100.00%
P/EPS 42.22 -13.02 8.75 50.21 31.64 13.41 32.92 4.23%
  YoY % 424.27% -248.80% -82.57% 58.69% 135.94% -59.26% -
  Horiz. % 128.25% -39.55% 26.58% 152.52% 96.11% 40.74% 100.00%
EY 2.37 -7.68 11.42 1.99 3.16 7.46 3.04 -4.06%
  YoY % 130.86% -167.25% 473.87% -37.03% -57.64% 145.39% -
  Horiz. % 77.96% -252.63% 375.66% 65.46% 103.95% 245.39% 100.00%
DY 0.00 0.00 0.00 3.79 2.00 0.91 0.84 -
  YoY % 0.00% 0.00% 0.00% 89.50% 119.78% 8.33% -
  Horiz. % 0.00% 0.00% 0.00% 451.19% 238.10% 108.33% 100.00%
P/NAPS 5.33 0.77 1.01 0.80 1.67 2.93 2.55 13.07%
  YoY % 592.21% -23.76% 26.25% -52.10% -43.00% 14.90% -
  Horiz. % 209.02% 30.20% 39.61% 31.37% 65.49% 114.90% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 -
Price 1.3200 2.3800 2.6800 2.8800 4.6400 3.6800 7.4300 -
P/RPS 0.21 0.46 0.58 0.84 1.37 1.30 2.98 -35.72%
  YoY % -54.35% -20.69% -30.95% -38.69% 5.38% -56.38% -
  Horiz. % 7.05% 15.44% 19.46% 28.19% 45.97% 43.62% 100.00%
P/EPS 58.06 -13.48 7.74 54.78 29.36 5.61 34.40 9.11%
  YoY % 530.71% -274.16% -85.87% 86.58% 423.35% -83.69% -
  Horiz. % 168.78% -39.19% 22.50% 159.24% 85.35% 16.31% 100.00%
EY 1.72 -7.42 12.92 1.83 3.41 17.83 2.91 -8.39%
  YoY % 123.18% -157.43% 606.01% -46.33% -80.87% 512.71% -
  Horiz. % 59.11% -254.98% 443.99% 62.89% 117.18% 612.71% 100.00%
DY 0.00 0.00 0.00 3.47 2.16 2.17 0.81 -
  YoY % 0.00% 0.00% 0.00% 60.65% -0.46% 167.90% -
  Horiz. % 0.00% 0.00% 0.00% 428.40% 266.67% 267.90% 100.00%
P/NAPS 7.33 0.79 0.89 0.87 1.55 1.23 2.66 18.40%
  YoY % 827.85% -11.24% 2.30% -43.87% 26.02% -53.76% -
  Horiz. % 275.56% 29.70% 33.46% 32.71% 58.27% 46.24% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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