Highlights

[PUNCAK] YoY TTM 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 -     1,663.76%    YoY -     112.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 606,636 995,801 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 -13.16%
  YoY % -39.08% -36.29% -39.69% 22.23% 12.36% 33.33% -
  Horiz. % 42.86% 70.36% 110.44% 183.11% 149.80% 133.33% 100.00%
PBT -8,884 201,950 325,372 -75,163 -108,313 312,606 54,879 -
  YoY % -104.40% -37.93% 532.89% 30.61% -134.65% 469.63% -
  Horiz. % -16.19% 367.99% 592.89% -136.96% -197.37% 569.63% 100.00%
Tax 256,836 -2,150 -66,991 -8,559 35,308 -84,850 -32,739 -
  YoY % 12,045.86% 96.79% -682.70% -124.24% 141.61% -159.17% -
  Horiz. % -784.50% 6.57% 204.62% 26.14% -107.85% 259.17% 100.00%
NP 247,952 199,800 258,381 -83,722 -73,005 227,756 22,140 49.55%
  YoY % 24.10% -22.67% 408.62% -14.68% -132.05% 928.71% -
  Horiz. % 1,119.93% 902.44% 1,167.03% -378.15% -329.74% 1,028.71% 100.00%
NP to SH 248,383 200,551 259,388 9,320 -72,341 142,320 21,622 50.18%
  YoY % 23.85% -22.68% 2,683.13% 112.88% -150.83% 558.22% -
  Horiz. % 1,148.75% 927.53% 1,199.65% 43.10% -334.57% 658.22% 100.00%
Tax Rate - % 1.06 % 20.59 % - % - % 27.14 % 59.66 % -
  YoY % 0.00% -94.85% 0.00% 0.00% 0.00% -54.51% -
  Horiz. % 0.00% 1.78% 34.51% 0.00% 0.00% 45.49% 100.00%
Total Cost 358,684 796,001 1,304,651 2,675,231 2,193,149 1,659,244 1,393,143 -20.23%
  YoY % -54.94% -38.99% -51.23% 21.98% 32.18% 19.10% -
  Horiz. % 25.75% 57.14% 93.65% 192.03% 157.42% 119.10% 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 0 0 20,444 0 0 0 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 % - % - % 7.88 % - % - % - % 190.20 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 4.14% 0.00% 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 40.87 % 20.06 % 16.53 % -3.23 % -3.44 % 12.07 % 1.56 % 72.29%
  YoY % 103.74% 21.36% 611.76% 6.10% -128.50% 673.72% -
  Horiz. % 2,619.87% 1,285.90% 1,059.62% -207.05% -220.51% 773.72% 100.00%
ROE 11.97 % 11.29 % 63.44 % 12.63 % -5.89 % 11.54 % 1.59 % 39.97%
  YoY % 6.02% -82.20% 402.30% 314.43% -151.04% 625.79% -
  Horiz. % 752.83% 710.06% 3,989.94% 794.34% -370.44% 725.79% 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 146.72 243.33 382.26 632.22 517.63 458.96 344.14 -13.24%
  YoY % -39.70% -36.34% -39.54% 22.14% 12.78% 33.36% -
  Horiz. % 42.63% 70.71% 111.08% 183.71% 150.41% 133.36% 100.00%
EPS 60.07 49.01 63.44 2.27 -17.66 34.62 5.26 50.04%
  YoY % 22.57% -22.75% 2,694.71% 112.85% -151.01% 558.17% -
  Horiz. % 1,142.02% 931.75% 1,206.08% 43.16% -335.74% 658.17% 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 135.02 221.64 347.89 576.81 471.89 420.00 315.01 -13.16%
  YoY % -39.08% -36.29% -39.69% 22.23% 12.35% 33.33% -
  Horiz. % 42.86% 70.36% 110.44% 183.11% 149.80% 133.33% 100.00%
EPS 55.28 44.64 57.73 2.07 -16.10 31.68 4.81 50.20%
  YoY % 23.84% -22.67% 2,688.89% 112.86% -150.82% 558.63% -
  Horiz. % 1,149.27% 928.07% 1,200.21% 43.04% -334.72% 658.63% 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 2.02 1.34 0.31 0.15 0.44 0.66 0.77 17.43%
  YoY % 50.75% 332.26% 106.67% -65.91% -33.33% -14.29% -
  Horiz. % 262.34% 174.03% 40.26% 19.48% 57.14% 85.71% 100.00%
P/EPS 4.93 6.63 1.86 42.22 -13.02 8.75 50.21 -32.07%
  YoY % -25.64% 256.45% -95.59% 424.27% -248.80% -82.57% -
  Horiz. % 9.82% 13.20% 3.70% 84.09% -25.93% 17.43% 100.00%
EY 20.30 15.08 53.76 2.37 -7.68 11.42 1.99 47.24%
  YoY % 34.62% -71.95% 2,168.35% 130.86% -167.25% 473.87% -
  Horiz. % 1,020.10% 757.79% 2,701.51% 119.10% -385.93% 573.87% 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 1.91 1.46 0.35 0.21 0.46 0.58 0.84 14.67%
  YoY % 30.82% 317.14% 66.67% -54.35% -20.69% -30.95% -
  Horiz. % 227.38% 173.81% 41.67% 25.00% 54.76% 69.05% 100.00%
P/EPS 4.66 7.24 2.11 58.06 -13.48 7.74 54.78 -33.67%
  YoY % -35.64% 243.13% -96.37% 530.71% -274.16% -85.87% -
  Horiz. % 8.51% 13.22% 3.85% 105.99% -24.61% 14.13% 100.00%
EY 21.46 13.80 47.34 1.72 -7.42 12.92 1.83 50.70%
  YoY % 55.51% -70.85% 2,652.33% 123.18% -157.43% 606.01% -
  Horiz. % 1,172.68% 754.10% 2,586.89% 93.99% -405.46% 706.01% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

267  495  654  1003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.965+0.12 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.335+0.07 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS