Highlights

[PUNCAK] YoY TTM Result on 2010-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -33.50%    YoY -     64.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,534,995 2,274,175 2,161,824 1,948,172 1,512,158 1,396,383 1,490,704 0.49%
  YoY % -32.50% 5.20% 10.97% 28.83% 8.29% -6.33% -
  Horiz. % 102.97% 152.56% 145.02% 130.69% 101.44% 93.67% 100.00%
PBT 332,617 29,593 -120,764 206,382 130,451 84,493 386,788 -2.48%
  YoY % 1,023.97% 124.50% -158.51% 58.21% 54.39% -78.16% -
  Horiz. % 85.99% 7.65% -31.22% 53.36% 33.73% 21.84% 100.00%
Tax -63,439 -34,013 26,785 -48,648 -48,160 -33,024 -9,034 38.34%
  YoY % -86.51% -226.99% 155.06% -1.01% -45.83% -265.55% -
  Horiz. % 702.22% 376.50% -296.49% 538.50% 533.10% 365.55% 100.00%
NP 269,178 -4,420 -93,979 157,734 82,291 51,469 377,754 -5.49%
  YoY % 6,190.00% 95.30% -159.58% 91.68% 59.88% -86.38% -
  Horiz. % 71.26% -1.17% -24.88% 41.76% 21.78% 13.63% 100.00%
NP to SH 270,589 66,887 -72,065 94,644 57,384 49,820 341,341 -3.79%
  YoY % 304.55% 192.81% -176.14% 64.93% 15.18% -85.40% -
  Horiz. % 79.27% 19.60% -21.11% 27.73% 16.81% 14.60% 100.00%
Tax Rate 19.07 % 114.94 % - % 23.57 % 36.92 % 39.08 % 2.34 % 41.81%
  YoY % -83.41% 0.00% 0.00% -36.16% -5.53% 1,570.09% -
  Horiz. % 814.96% 4,911.97% 0.00% 1,007.27% 1,577.78% 1,670.09% 100.00%
Total Cost 1,265,817 2,278,595 2,255,803 1,790,438 1,429,867 1,344,914 1,112,950 2.17%
  YoY % -44.45% 1.01% 25.99% 25.22% 6.32% 20.84% -
  Horiz. % 113.74% 204.73% 202.69% 160.87% 128.48% 120.84% 100.00%
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
  YoY % 0.00% 0.00% -96.99% -1.46% 0.89% 50.11% -
  Horiz. % 197.52% 0.00% 4.49% 149.24% 151.45% 150.11% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 % 7.56 % - % - % - % 71.67 % 82.48 % 11.84 % -7.20%
  YoY % 0.00% 0.00% 0.00% 0.00% -13.11% 596.62% -
  Horiz. % 63.85% 0.00% 0.00% 0.00% 605.32% 696.62% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
  YoY % 0.00% 0.00% -96.99% -1.46% 0.89% 50.11% -
  Horiz. % 197.52% 0.00% 4.49% 149.24% 151.45% 150.11% 100.00%
NOSH 409,002 409,007 409,696 408,932 415,000 411,320 411,028 -0.08%
  YoY % -0.00% -0.17% 0.19% -1.46% 0.89% 0.07% -
  Horiz. % 99.51% 99.51% 99.68% 99.49% 100.97% 100.07% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.54 % -0.19 % -4.35 % 8.10 % 5.44 % 3.69 % 25.34 % -5.94%
  YoY % 9,331.58% 95.63% -153.70% 48.90% 47.43% -85.44% -
  Horiz. % 69.22% -0.75% -17.17% 31.97% 21.47% 14.56% 100.00%
ROE 16.66 % - % -195.44 % 7.71 % 4.61 % 4.04 % 41.52 % -14.11%
  YoY % 0.00% 0.00% -2,634.89% 67.25% 14.11% -90.27% -
  Horiz. % 40.13% 0.00% -470.71% 18.57% 11.10% 9.73% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 375.30 556.02 527.66 476.40 364.38 339.49 362.68 0.57%
  YoY % -32.50% 5.37% 10.76% 30.74% 7.33% -6.39% -
  Horiz. % 103.48% 153.31% 145.49% 131.36% 100.47% 93.61% 100.00%
EPS 66.16 16.35 -17.59 23.14 13.83 12.11 83.05 -3.72%
  YoY % 304.65% 192.95% -176.02% 67.32% 14.20% -85.42% -
  Horiz. % 79.66% 19.69% -21.18% 27.86% 16.65% 14.58% 100.00%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 9.83 -10.65%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.73% -
  Horiz. % 50.86% 0.00% 0.00% 0.00% 101.73% 101.73% 100.00%
NAPS 3.9700 0.0000 0.0900 3.0000 3.0000 3.0000 2.0000 12.09%
  YoY % 0.00% 0.00% -97.00% 0.00% 0.00% 50.00% -
  Horiz. % 198.50% 0.00% 4.50% 150.00% 150.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 341.65 506.18 481.17 433.62 336.57 310.80 331.80 0.49%
  YoY % -32.50% 5.20% 10.97% 28.84% 8.29% -6.33% -
  Horiz. % 102.97% 152.56% 145.02% 130.69% 101.44% 93.67% 100.00%
EPS 60.23 14.89 -16.04 21.07 12.77 11.09 75.97 -3.79%
  YoY % 304.50% 192.83% -176.13% 65.00% 15.15% -85.40% -
  Horiz. % 79.28% 19.60% -21.11% 27.73% 16.81% 14.60% 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 3.6141 0.0000 0.0821 2.7306 2.7711 2.7465 1.8297 12.00%
  YoY % 0.00% 0.00% -96.99% -1.46% 0.90% 50.11% -
  Horiz. % 197.52% 0.00% 4.49% 149.24% 151.45% 150.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.5100 1.4000 2.2900 2.6600 2.9500 3.5000 3.2200 -
P/RPS 0.40 0.25 0.43 0.56 0.81 1.03 0.89 -12.47%
  YoY % 60.00% -41.86% -23.21% -30.86% -21.36% 15.73% -
  Horiz. % 44.94% 28.09% 48.31% 62.92% 91.01% 115.73% 100.00%
P/EPS 2.28 8.56 -13.02 11.49 21.33 28.90 3.88 -8.47%
  YoY % -73.36% 165.75% -213.32% -46.13% -26.19% 644.85% -
  Horiz. % 58.76% 220.62% -335.57% 296.13% 549.74% 744.85% 100.00%
EY 43.81 11.68 -7.68 8.70 4.69 3.46 25.79 9.22%
  YoY % 275.09% 252.08% -188.28% 85.50% 35.55% -86.58% -
  Horiz. % 169.87% 45.29% -29.78% 33.73% 18.19% 13.42% 100.00%
DY 3.31 0.00 0.00 0.00 3.39 2.86 3.05 1.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 18.53% -6.23% -
  Horiz. % 108.52% 0.00% 0.00% 0.00% 111.15% 93.77% 100.00%
P/NAPS 0.38 0.00 25.44 0.89 0.98 1.17 1.61 -21.37%
  YoY % 0.00% 0.00% 2,758.43% -9.18% -16.24% -27.33% -
  Horiz. % 23.60% 0.00% 1,580.12% 55.28% 60.87% 72.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 24/05/07 -
Price 1.7600 1.3100 2.2300 2.3800 2.8500 3.3600 3.3000 -
P/RPS 0.47 0.24 0.42 0.50 0.78 0.99 0.91 -10.42%
  YoY % 95.83% -42.86% -16.00% -35.90% -21.21% 8.79% -
  Horiz. % 51.65% 26.37% 46.15% 54.95% 85.71% 108.79% 100.00%
P/EPS 2.66 8.01 -12.68 10.28 20.61 27.74 3.97 -6.45%
  YoY % -66.79% 163.17% -223.35% -50.12% -25.70% 598.74% -
  Horiz. % 67.00% 201.76% -319.40% 258.94% 519.14% 698.74% 100.00%
EY 37.59 12.48 -7.89 9.72 4.85 3.60 25.17 6.91%
  YoY % 201.20% 258.17% -181.17% 100.41% 34.72% -85.70% -
  Horiz. % 149.34% 49.58% -31.35% 38.62% 19.27% 14.30% 100.00%
DY 2.84 0.00 0.00 0.00 3.51 2.98 2.98 -0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 17.79% 0.00% -
  Horiz. % 95.30% 0.00% 0.00% 0.00% 117.79% 100.00% 100.00%
P/NAPS 0.44 0.00 24.78 0.79 0.95 1.12 1.65 -19.76%
  YoY % 0.00% 0.00% 3,036.71% -16.84% -15.18% -32.12% -
  Horiz. % 26.67% 0.00% 1,501.82% 47.88% 57.58% 67.88% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers