Highlights

[PUNCAK] YoY TTM Result on 2012-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     617.67%    YoY -     192.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 659,602 805,049 1,534,995 2,274,175 2,161,824 1,948,172 1,512,158 -12.91%
  YoY % -18.07% -47.55% -32.50% 5.20% 10.97% 28.83% -
  Horiz. % 43.62% 53.24% 101.51% 150.39% 142.96% 128.83% 100.00%
PBT 18,466 91,308 332,617 29,593 -120,764 206,382 130,451 -27.80%
  YoY % -79.78% -72.55% 1,023.97% 124.50% -158.51% 58.21% -
  Horiz. % 14.16% 69.99% 254.97% 22.69% -92.57% 158.21% 100.00%
Tax 248,850 94,328 -63,439 -34,013 26,785 -48,648 -48,160 -
  YoY % 163.81% 248.69% -86.51% -226.99% 155.06% -1.01% -
  Horiz. % -516.72% -195.86% 131.73% 70.62% -55.62% 101.01% 100.00%
NP 267,316 185,636 269,178 -4,420 -93,979 157,734 82,291 21.69%
  YoY % 44.00% -31.04% 6,190.00% 95.30% -159.58% 91.68% -
  Horiz. % 324.84% 225.58% 327.11% -5.37% -114.20% 191.68% 100.00%
NP to SH 267,721 186,389 270,589 66,887 -72,065 94,644 57,384 29.25%
  YoY % 43.64% -31.12% 304.55% 192.81% -176.14% 64.93% -
  Horiz. % 466.54% 324.81% 471.54% 116.56% -125.58% 164.93% 100.00%
Tax Rate -1,347.61 % -103.31 % 19.07 % 114.94 % - % 23.57 % 36.92 % -
  YoY % -1,204.43% -641.74% -83.41% 0.00% 0.00% -36.16% -
  Horiz. % -3,650.08% -279.82% 51.65% 311.32% 0.00% 63.84% 100.00%
Total Cost 392,286 619,413 1,265,817 2,278,595 2,255,803 1,790,438 1,429,867 -19.38%
  YoY % -36.67% -51.07% -44.45% 1.01% 25.99% 25.22% -
  Horiz. % 27.44% 43.32% 88.53% 159.36% 157.76% 125.22% 100.00%
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 412,222 0 20,444 0 0 0 41,125 46.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,002.37% 0.00% 49.71% 0.00% 0.00% 0.00% 100.00%
Div Payout % 153.97 % - % 7.56 % - % - % - % 71.67 % 13.59%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 214.83% 0.00% 10.55% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
NOSH 412,222 409,278 409,002 409,007 409,696 408,932 415,000 -0.11%
  YoY % 0.72% 0.07% -0.00% -0.17% 0.19% -1.46% -
  Horiz. % 99.33% 98.62% 98.55% 98.56% 98.72% 98.54% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 40.53 % 23.06 % 17.54 % -0.19 % -4.35 % 8.10 % 5.44 % 39.73%
  YoY % 75.76% 31.47% 9,331.58% 95.63% -153.70% 48.90% -
  Horiz. % 745.04% 423.90% 322.43% -3.49% -79.96% 148.90% 100.00%
ROE 12.64 % 10.23 % 16.66 % - % -195.44 % 7.71 % 4.61 % 18.30%
  YoY % 23.56% -38.60% 0.00% 0.00% -2,634.89% 67.25% -
  Horiz. % 274.19% 221.91% 361.39% 0.00% -4,239.48% 167.25% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 160.01 196.70 375.30 556.02 527.66 476.40 364.38 -12.81%
  YoY % -18.65% -47.59% -32.50% 5.37% 10.76% 30.74% -
  Horiz. % 43.91% 53.98% 103.00% 152.59% 144.81% 130.74% 100.00%
EPS 64.95 45.54 66.16 16.35 -17.59 23.14 13.83 29.39%
  YoY % 42.62% -31.17% 304.65% 192.95% -176.02% 67.32% -
  Horiz. % 469.63% 329.28% 478.38% 118.22% -127.19% 167.32% 100.00%
DPS 100.00 0.00 5.00 0.00 0.00 0.00 10.00 46.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.1400 4.4500 3.9700 0.0000 0.0900 3.0000 3.0000 9.38%
  YoY % 15.51% 12.09% 0.00% 0.00% -97.00% 0.00% -
  Horiz. % 171.33% 148.33% 132.33% 0.00% 3.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 146.81 179.18 341.65 506.18 481.17 433.62 336.57 -12.91%
  YoY % -18.07% -47.55% -32.50% 5.20% 10.97% 28.84% -
  Horiz. % 43.62% 53.24% 101.51% 150.39% 142.96% 128.84% 100.00%
EPS 59.59 41.49 60.23 14.89 -16.04 21.07 12.77 29.25%
  YoY % 43.62% -31.11% 304.50% 192.83% -176.13% 65.00% -
  Horiz. % 466.64% 324.90% 471.65% 116.60% -125.61% 165.00% 100.00%
DPS 91.75 0.00 4.55 0.00 0.00 0.00 9.15 46.82%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,002.73% 0.00% 49.73% 0.00% 0.00% 0.00% 100.00%
NAPS 4.7160 4.0538 3.6141 0.0000 0.0821 2.7306 2.7711 9.26%
  YoY % 16.34% 12.17% 0.00% 0.00% -96.99% -1.46% -
  Horiz. % 170.19% 146.29% 130.42% 0.00% 2.96% 98.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.6600 2.8500 1.5100 1.4000 2.2900 2.6600 2.9500 -
P/RPS 1.66 1.45 0.40 0.25 0.43 0.56 0.81 12.70%
  YoY % 14.48% 262.50% 60.00% -41.86% -23.21% -30.86% -
  Horiz. % 204.94% 179.01% 49.38% 30.86% 53.09% 69.14% 100.00%
P/EPS 4.10 6.26 2.28 8.56 -13.02 11.49 21.33 -24.02%
  YoY % -34.50% 174.56% -73.36% 165.75% -213.32% -46.13% -
  Horiz. % 19.22% 29.35% 10.69% 40.13% -61.04% 53.87% 100.00%
EY 24.42 15.98 43.81 11.68 -7.68 8.70 4.69 31.64%
  YoY % 52.82% -63.52% 275.09% 252.08% -188.28% 85.50% -
  Horiz. % 520.68% 340.72% 934.12% 249.04% -163.75% 185.50% 100.00%
DY 37.59 0.00 3.31 0.00 0.00 0.00 3.39 49.30%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,108.85% 0.00% 97.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.64 0.38 0.00 25.44 0.89 0.98 -10.02%
  YoY % -18.75% 68.42% 0.00% 0.00% 2,758.43% -9.18% -
  Horiz. % 53.06% 65.31% 38.78% 0.00% 2,595.92% 90.82% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 -
Price 2.5500 3.0100 1.7600 1.3100 2.2300 2.3800 2.8500 -
P/RPS 1.59 1.53 0.47 0.24 0.42 0.50 0.78 12.60%
  YoY % 3.92% 225.53% 95.83% -42.86% -16.00% -35.90% -
  Horiz. % 203.85% 196.15% 60.26% 30.77% 53.85% 64.10% 100.00%
P/EPS 3.93 6.61 2.66 8.01 -12.68 10.28 20.61 -24.12%
  YoY % -40.54% 148.50% -66.79% 163.17% -223.35% -50.12% -
  Horiz. % 19.07% 32.07% 12.91% 38.86% -61.52% 49.88% 100.00%
EY 25.47 15.13 37.59 12.48 -7.89 9.72 4.85 31.82%
  YoY % 68.34% -59.75% 201.20% 258.17% -181.17% 100.41% -
  Horiz. % 525.15% 311.96% 775.05% 257.32% -162.68% 200.41% 100.00%
DY 39.22 0.00 2.84 0.00 0.00 0.00 3.51 49.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,117.38% 0.00% 80.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.68 0.44 0.00 24.78 0.79 0.95 -10.14%
  YoY % -26.47% 54.55% 0.00% 0.00% 3,036.71% -16.84% -
  Horiz. % 52.63% 71.58% 46.32% 0.00% 2,608.42% 83.16% 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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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