Highlights

[PUNCAK] YoY TTM 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 -     20.11%    YoY -     2,683.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 188,565 606,636 995,801 1,563,032 2,591,509 2,120,144 1,887,000 -31.87%
  YoY % -68.92% -39.08% -36.29% -39.69% 22.23% 12.36% -
  Horiz. % 9.99% 32.15% 52.77% 82.83% 137.33% 112.36% 100.00%
PBT -140,542 -8,884 201,950 325,372 -75,163 -108,313 312,606 -
  YoY % -1,481.97% -104.40% -37.93% 532.89% 30.61% -134.65% -
  Horiz. % -44.96% -2.84% 64.60% 104.08% -24.04% -34.65% 100.00%
Tax 203,762 256,836 -2,150 -66,991 -8,559 35,308 -84,850 -
  YoY % -20.66% 12,045.86% 96.79% -682.70% -124.24% 141.61% -
  Horiz. % -240.14% -302.69% 2.53% 78.95% 10.09% -41.61% 100.00%
NP 63,220 247,952 199,800 258,381 -83,722 -73,005 227,756 -19.23%
  YoY % -74.50% 24.10% -22.67% 408.62% -14.68% -132.05% -
  Horiz. % 27.76% 108.87% 87.73% 113.45% -36.76% -32.05% 100.00%
NP to SH 65,738 248,383 200,551 259,388 9,320 -72,341 142,320 -12.07%
  YoY % -73.53% 23.85% -22.68% 2,683.13% 112.88% -150.83% -
  Horiz. % 46.19% 174.52% 140.92% 182.26% 6.55% -50.83% 100.00%
Tax Rate - % - % 1.06 % 20.59 % - % - % 27.14 % -
  YoY % 0.00% 0.00% -94.85% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3.91% 75.87% 0.00% 0.00% 100.00%
Total Cost 125,345 358,684 796,001 1,304,651 2,675,231 2,193,149 1,659,244 -34.97%
  YoY % -65.05% -54.94% -38.99% -51.23% 21.98% 32.18% -
  Horiz. % 7.55% 21.62% 47.97% 78.63% 161.23% 132.18% 100.00%
Net Worth 1,607,085 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 4.51%
  YoY % -22.57% 16.86% 334.36% 454.19% -94.00% -0.38% -
  Horiz. % 130.29% 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 412,222 0 0 20,444 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,016.27% 0.00% 0.00% 100.00% - - -
Div Payout % 627.07 % - % - % 7.88 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,957.74% 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 1,607,085 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 4.51%
  YoY % -22.57% 16.86% 334.36% 454.19% -94.00% -0.38% -
  Horiz. % 130.29% 168.28% 143.99% 33.15% 5.98% 99.62% 100.00%
NOSH 428,556 413,461 409,234 408,896 409,906 409,583 411,145 0.69%
  YoY % 3.65% 1.03% 0.08% -0.25% 0.08% -0.38% -
  Horiz. % 104.23% 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 33.53 % 40.87 % 20.06 % 16.53 % -3.23 % -3.44 % 12.07 % 18.56%
  YoY % -17.96% 103.74% 21.36% 611.76% 6.10% -128.50% -
  Horiz. % 277.80% 338.61% 166.20% 136.95% -26.76% -28.50% 100.00%
ROE 4.09 % 11.97 % 11.29 % 63.44 % 12.63 % -5.89 % 11.54 % -15.87%
  YoY % -65.83% 6.02% -82.20% 402.30% 314.43% -151.04% -
  Horiz. % 35.44% 103.73% 97.83% 549.74% 109.45% -51.04% 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 44.00 146.72 243.33 382.26 632.22 517.63 458.96 -32.34%
  YoY % -70.01% -39.70% -36.34% -39.54% 22.14% 12.78% -
  Horiz. % 9.59% 31.97% 53.02% 83.29% 137.75% 112.78% 100.00%
EPS 15.34 60.07 49.01 63.44 2.27 -17.66 34.62 -12.68%
  YoY % -74.46% 22.57% -22.75% 2,694.71% 112.85% -151.01% -
  Horiz. % 44.31% 173.51% 141.57% 183.25% 6.56% -51.01% 100.00%
DPS 96.19 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. % 1,923.80% 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 41.97 135.02 221.64 347.89 576.81 471.89 420.00 -31.87%
  YoY % -68.92% -39.08% -36.29% -39.69% 22.23% 12.35% -
  Horiz. % 9.99% 32.15% 52.77% 82.83% 137.34% 112.35% 100.00%
EPS 14.63 55.28 44.64 57.73 2.07 -16.10 31.68 -12.08%
  YoY % -73.53% 23.84% -22.67% 2,688.89% 112.86% -150.82% -
  Horiz. % 46.18% 174.49% 140.91% 182.23% 6.53% -50.82% 100.00%
DPS 91.75 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. % 2,016.48% 0.00% 0.00% 100.00% - - -
NAPS 3.5770 4.6197 3.9531 0.9101 0.1642 2.7349 2.7453 4.51%
  YoY % -22.57% 16.86% 334.36% 454.26% -94.00% -0.38% -
  Horiz. % 130.30% 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 3.32 2.02 1.34 0.31 0.15 0.44 0.66 30.88%
  YoY % 64.36% 50.75% 332.26% 106.67% -65.91% -33.33% -
  Horiz. % 503.03% 306.06% 203.03% 46.97% 22.73% 66.67% 100.00%
P/EPS 9.52 4.93 6.63 1.86 42.22 -13.02 8.75 1.41%
  YoY % 93.10% -25.64% 256.45% -95.59% 424.27% -248.80% -
  Horiz. % 108.80% 56.34% 75.77% 21.26% 482.51% -148.80% 100.00%
EY 10.51 20.30 15.08 53.76 2.37 -7.68 11.42 -1.37%
  YoY % -48.23% 34.62% -71.95% 2,168.35% 130.86% -167.25% -
  Horiz. % 92.03% 177.76% 132.05% 470.75% 20.75% -67.25% 100.00%
DY 65.88 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. % 1,553.77% 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 2.48 1.91 1.46 0.35 0.21 0.46 0.58 27.39%
  YoY % 29.84% 30.82% 317.14% 66.67% -54.35% -20.69% -
  Horiz. % 427.59% 329.31% 251.72% 60.34% 36.21% 79.31% 100.00%
P/EPS 7.11 4.66 7.24 2.11 58.06 -13.48 7.74 -1.40%
  YoY % 52.58% -35.64% 243.13% -96.37% 530.71% -274.16% -
  Horiz. % 91.86% 60.21% 93.54% 27.26% 750.13% -174.16% 100.00%
EY 14.07 21.46 13.80 47.34 1.72 -7.42 12.92 1.43%
  YoY % -34.44% 55.51% -70.85% 2,652.33% 123.18% -157.43% -
  Horiz. % 108.90% 166.10% 106.81% 366.41% 13.31% -57.43% 100.00%
DY 88.25 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. % 2,365.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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