Highlights

[PUNCAK] YoY TTM 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 -     5.50%    YoY -     558.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 1,428,123 1.51%
  YoY % -39.69% 22.23% 12.36% 33.33% 1.84% -2.69% -
  Horiz. % 109.45% 181.46% 148.46% 132.13% 99.10% 97.31% 100.00%
PBT 325,372 -75,163 -108,313 312,606 54,879 115,351 367,276 -2.00%
  YoY % 532.89% 30.61% -134.65% 469.63% -52.42% -68.59% -
  Horiz. % 88.59% -20.46% -29.49% 85.11% 14.94% 31.41% 100.00%
Tax -66,991 -8,559 35,308 -84,850 -32,739 -44,891 4,749 -
  YoY % -682.70% -124.24% 141.61% -159.17% 27.07% -1,045.27% -
  Horiz. % -1,410.63% -180.23% 743.48% -1,786.69% -689.39% -945.27% 100.00%
NP 258,381 -83,722 -73,005 227,756 22,140 70,460 372,025 -5.89%
  YoY % 408.62% -14.68% -132.05% 928.71% -68.58% -81.06% -
  Horiz. % 69.45% -22.50% -19.62% 61.22% 5.95% 18.94% 100.00%
NP to SH 259,388 9,320 -72,341 142,320 21,622 64,928 331,602 -4.01%
  YoY % 2,683.13% 112.88% -150.83% 558.22% -66.70% -80.42% -
  Horiz. % 78.22% 2.81% -21.82% 42.92% 6.52% 19.58% 100.00%
Tax Rate 20.59 % - % - % 27.14 % 59.66 % 38.92 % -1.29 % -
  YoY % 0.00% 0.00% 0.00% -54.51% 53.29% 3,117.05% -
  Horiz. % -1,596.12% 0.00% 0.00% -2,103.88% -4,624.81% -3,017.05% 100.00%
Total Cost 1,304,651 2,675,231 2,193,149 1,659,244 1,393,143 1,319,314 1,056,098 3.58%
  YoY % -51.23% 21.98% 32.18% 19.10% 5.60% 24.92% -
  Horiz. % 123.54% 253.31% 207.67% 157.11% 131.91% 124.92% 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 0 0 0 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 % 7.88 % - % - % - % 190.20 % 63.29 % 12.19 % -7.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 200.52% 419.20% -
  Horiz. % 64.64% 0.00% 0.00% 0.00% 1,560.30% 519.20% 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 16.53 % -3.23 % -3.44 % 12.07 % 1.56 % 5.07 % 26.05 % -7.29%
  YoY % 611.76% 6.10% -128.50% 673.72% -69.23% -80.54% -
  Horiz. % 63.45% -12.40% -13.21% 46.33% 5.99% 19.46% 100.00%
ROE 63.44 % 12.63 % -5.89 % 11.54 % 1.59 % 5.27 % 21.88 % 19.39%
  YoY % 402.30% 314.43% -151.04% 625.79% -69.83% -75.91% -
  Horiz. % 289.95% 57.72% -26.92% 52.74% 7.27% 24.09% 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 382.26 632.22 517.63 458.96 344.14 338.22 282.66 5.15%
  YoY % -39.54% 22.14% 12.78% 33.36% 1.75% 19.66% -
  Horiz. % 135.24% 223.67% 183.13% 162.37% 121.75% 119.66% 100.00%
EPS 63.44 2.27 -17.66 34.62 5.26 15.80 65.63 -0.56%
  YoY % 2,694.71% 112.85% -151.01% 558.17% -66.71% -75.93% -
  Horiz. % 96.66% 3.46% -26.91% 52.75% 8.01% 24.07% 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 347.89 576.81 471.89 420.00 315.01 309.33 317.87 1.51%
  YoY % -39.69% 22.23% 12.35% 33.33% 1.84% -2.69% -
  Horiz. % 109.44% 181.46% 148.45% 132.13% 99.10% 97.31% 100.00%
EPS 57.73 2.07 -16.10 31.68 4.81 14.45 73.81 -4.01%
  YoY % 2,688.89% 112.86% -150.82% 558.63% -66.71% -80.42% -
  Horiz. % 78.21% 2.80% -21.81% 42.92% 6.52% 19.58% 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 0.31 0.15 0.44 0.66 0.77 1.48 3.11 -31.88%
  YoY % 106.67% -65.91% -33.33% -14.29% -47.97% -52.41% -
  Horiz. % 9.97% 4.82% 14.15% 21.22% 24.76% 47.59% 100.00%
P/EPS 1.86 42.22 -13.02 8.75 50.21 31.64 13.41 -28.03%
  YoY % -95.59% 424.27% -248.80% -82.57% 58.69% 135.94% -
  Horiz. % 13.87% 314.84% -97.09% 65.25% 374.42% 235.94% 100.00%
EY 53.76 2.37 -7.68 11.42 1.99 3.16 7.46 38.94%
  YoY % 2,168.35% 130.86% -167.25% 473.87% -37.03% -57.64% -
  Horiz. % 720.64% 31.77% -102.95% 153.08% 26.68% 42.36% 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 0.35 0.21 0.46 0.58 0.84 1.37 1.30 -19.63%
  YoY % 66.67% -54.35% -20.69% -30.95% -38.69% 5.38% -
  Horiz. % 26.92% 16.15% 35.38% 44.62% 64.62% 105.38% 100.00%
P/EPS 2.11 58.06 -13.48 7.74 54.78 29.36 5.61 -15.03%
  YoY % -96.37% 530.71% -274.16% -85.87% 86.58% 423.35% -
  Horiz. % 37.61% 1,034.94% -240.29% 137.97% 976.47% 523.35% 100.00%
EY 47.34 1.72 -7.42 12.92 1.83 3.41 17.83 17.66%
  YoY % 2,652.33% 123.18% -157.43% 606.01% -46.33% -80.87% -
  Horiz. % 265.51% 9.65% -41.62% 72.46% 10.26% 19.13% 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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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