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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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