Highlights

[PUNCAK] YoY TTM Result on 2011-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     0.38%    YoY -     -176.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 805,049 1,534,995 2,274,175 2,161,824 1,948,172 1,512,158 1,396,383 -8.77%
  YoY % -47.55% -32.50% 5.20% 10.97% 28.83% 8.29% -
  Horiz. % 57.65% 109.93% 162.86% 154.82% 139.52% 108.29% 100.00%
PBT 91,308 332,617 29,593 -120,764 206,382 130,451 84,493 1.30%
  YoY % -72.55% 1,023.97% 124.50% -158.51% 58.21% 54.39% -
  Horiz. % 108.07% 393.66% 35.02% -142.93% 244.26% 154.39% 100.00%
Tax 94,328 -63,439 -34,013 26,785 -48,648 -48,160 -33,024 -
  YoY % 248.69% -86.51% -226.99% 155.06% -1.01% -45.83% -
  Horiz. % -285.63% 192.10% 102.99% -81.11% 147.31% 145.83% 100.00%
NP 185,636 269,178 -4,420 -93,979 157,734 82,291 51,469 23.83%
  YoY % -31.04% 6,190.00% 95.30% -159.58% 91.68% 59.88% -
  Horiz. % 360.68% 522.99% -8.59% -182.59% 306.46% 159.88% 100.00%
NP to SH 186,389 270,589 66,887 -72,065 94,644 57,384 49,820 24.58%
  YoY % -31.12% 304.55% 192.81% -176.14% 64.93% 15.18% -
  Horiz. % 374.12% 543.13% 134.26% -144.65% 189.97% 115.18% 100.00%
Tax Rate -103.31 % 19.07 % 114.94 % - % 23.57 % 36.92 % 39.08 % -
  YoY % -641.74% -83.41% 0.00% 0.00% -36.16% -5.53% -
  Horiz. % -264.36% 48.80% 294.11% 0.00% 60.31% 94.47% 100.00%
Total Cost 619,413 1,265,817 2,278,595 2,255,803 1,790,438 1,429,867 1,344,914 -12.12%
  YoY % -51.07% -44.45% 1.01% 25.99% 25.22% 6.32% -
  Horiz. % 46.06% 94.12% 169.42% 167.73% 133.13% 106.32% 100.00%
Net Worth 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.89% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.89% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 20,444 0 0 0 41,125 41,090 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 0.00% 49.76% 0.00% 0.00% 0.00% 100.08% 100.00%
Div Payout % - % 7.56 % - % - % - % 71.67 % 82.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.11% -
  Horiz. % 0.00% 9.17% 0.00% 0.00% 0.00% 86.89% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.89% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.89% 100.00%
NOSH 409,278 409,002 409,007 409,696 408,932 415,000 411,320 -0.08%
  YoY % 0.07% -0.00% -0.17% 0.19% -1.46% 0.89% -
  Horiz. % 99.50% 99.44% 99.44% 99.61% 99.42% 100.89% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.06 % 17.54 % -0.19 % -4.35 % 8.10 % 5.44 % 3.69 % 35.70%
  YoY % 31.47% 9,331.58% 95.63% -153.70% 48.90% 47.43% -
  Horiz. % 624.93% 475.34% -5.15% -117.89% 219.51% 147.43% 100.00%
ROE 10.23 % 16.66 % - % -195.44 % 7.71 % 4.61 % 4.04 % 16.74%
  YoY % -38.60% 0.00% 0.00% -2,634.89% 67.25% 14.11% -
  Horiz. % 253.22% 412.38% 0.00% -4,837.62% 190.84% 114.11% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 196.70 375.30 556.02 527.66 476.40 364.38 339.49 -8.69%
  YoY % -47.59% -32.50% 5.37% 10.76% 30.74% 7.33% -
  Horiz. % 57.94% 110.55% 163.78% 155.43% 140.33% 107.33% 100.00%
EPS 45.54 66.16 16.35 -17.59 23.14 13.83 12.11 24.69%
  YoY % -31.17% 304.65% 192.95% -176.02% 67.32% 14.20% -
  Horiz. % 376.05% 546.33% 135.01% -145.25% 191.08% 114.20% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 4.4500 3.9700 0.0000 0.0900 3.0000 3.0000 3.0000 6.79%
  YoY % 12.09% 0.00% 0.00% -97.00% 0.00% 0.00% -
  Horiz. % 148.33% 132.33% 0.00% 3.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 179.18 341.65 506.18 481.17 433.62 336.57 310.80 -8.77%
  YoY % -47.55% -32.50% 5.20% 10.97% 28.84% 8.29% -
  Horiz. % 57.65% 109.93% 162.86% 154.82% 139.52% 108.29% 100.00%
EPS 41.49 60.23 14.89 -16.04 21.07 12.77 11.09 24.58%
  YoY % -31.11% 304.50% 192.83% -176.13% 65.00% 15.15% -
  Horiz. % 374.12% 543.10% 134.27% -144.63% 189.99% 115.15% 100.00%
DPS 0.00 4.55 0.00 0.00 0.00 9.15 9.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.73% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 4.0538 3.6141 0.0000 0.0821 2.7306 2.7711 2.7465 6.70%
  YoY % 12.17% 0.00% 0.00% -96.99% -1.46% 0.90% -
  Horiz. % 147.60% 131.59% 0.00% 2.99% 99.42% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.5100 1.4000 2.2900 2.6600 2.9500 3.5000 -
P/RPS 1.45 0.40 0.25 0.43 0.56 0.81 1.03 5.86%
  YoY % 262.50% 60.00% -41.86% -23.21% -30.86% -21.36% -
  Horiz. % 140.78% 38.83% 24.27% 41.75% 54.37% 78.64% 100.00%
P/EPS 6.26 2.28 8.56 -13.02 11.49 21.33 28.90 -22.49%
  YoY % 174.56% -73.36% 165.75% -213.32% -46.13% -26.19% -
  Horiz. % 21.66% 7.89% 29.62% -45.05% 39.76% 73.81% 100.00%
EY 15.98 43.81 11.68 -7.68 8.70 4.69 3.46 29.03%
  YoY % -63.52% 275.09% 252.08% -188.28% 85.50% 35.55% -
  Horiz. % 461.85% 1,266.19% 337.57% -221.97% 251.45% 135.55% 100.00%
DY 0.00 3.31 0.00 0.00 0.00 3.39 2.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 18.53% -
  Horiz. % 0.00% 115.73% 0.00% 0.00% 0.00% 118.53% 100.00%
P/NAPS 0.64 0.38 0.00 25.44 0.89 0.98 1.17 -9.56%
  YoY % 68.42% 0.00% 0.00% 2,758.43% -9.18% -16.24% -
  Horiz. % 54.70% 32.48% 0.00% 2,174.36% 76.07% 83.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 -
Price 3.0100 1.7600 1.3100 2.2300 2.3800 2.8500 3.3600 -
P/RPS 1.53 0.47 0.24 0.42 0.50 0.78 0.99 7.52%
  YoY % 225.53% 95.83% -42.86% -16.00% -35.90% -21.21% -
  Horiz. % 154.55% 47.47% 24.24% 42.42% 50.51% 78.79% 100.00%
P/EPS 6.61 2.66 8.01 -12.68 10.28 20.61 27.74 -21.25%
  YoY % 148.50% -66.79% 163.17% -223.35% -50.12% -25.70% -
  Horiz. % 23.83% 9.59% 28.88% -45.71% 37.06% 74.30% 100.00%
EY 15.13 37.59 12.48 -7.89 9.72 4.85 3.60 27.02%
  YoY % -59.75% 201.20% 258.17% -181.17% 100.41% 34.72% -
  Horiz. % 420.28% 1,044.17% 346.67% -219.17% 270.00% 134.72% 100.00%
DY 0.00 2.84 0.00 0.00 0.00 3.51 2.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 17.79% -
  Horiz. % 0.00% 95.30% 0.00% 0.00% 0.00% 117.79% 100.00%
P/NAPS 0.68 0.44 0.00 24.78 0.79 0.95 1.12 -7.98%
  YoY % 54.55% 0.00% 0.00% 3,036.71% -16.84% -15.18% -
  Horiz. % 60.71% 39.29% 0.00% 2,212.50% 70.54% 84.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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