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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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