[PUNCAK] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 32.57%
YoY- 3071.94%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 805,040 1,563,032 1,504,765 1,314,214 917,188 2,591,509 2,213,690 -49.01%
PBT 315,312 325,372 364,440 386,764 286,332 -75,163 -95,777 -
Tax -73,432 -66,991 -88,529 -124,886 -87,640 -8,559 14,341 -
NP 241,880 258,381 275,910 261,878 198,692 -83,722 -81,436 -
-
NP to SH 242,620 259,388 276,301 262,244 197,820 9,320 785 4455.36%
-
Tax Rate 23.29% 20.59% 24.29% 32.29% 30.61% - - -
Total Cost 563,160 1,304,651 1,228,854 1,052,336 718,496 2,675,231 2,295,126 -60.77%
-
Net Worth 1,623,738 1,583,143 499,091 409,088 0 73,578 50,485 909.21%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,454 - - - - - -
Div Payout % - 7.89% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,623,738 1,583,143 499,091 409,088 0 73,578 50,485 909.21%
NOSH 409,002 409,081 409,091 409,088 409,007 408,771 420,714 -1.86%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.05% 16.53% 18.34% 19.93% 21.66% -3.23% -3.68% -
ROE 14.94% 16.38% 55.36% 64.10% 0.00% 12.67% 1.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 196.83 382.08 367.83 321.25 224.25 633.97 526.17 -48.05%
EPS 59.32 63.40 67.53 64.10 48.36 2.28 0.19 4486.14%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.87 1.22 1.00 0.00 0.18 0.12 928.36%
Adjusted Per Share Value based on latest NOSH - 409,160
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 179.21 347.95 334.98 292.56 204.18 576.90 492.80 -49.02%
EPS 54.01 57.74 61.51 58.38 44.04 2.07 0.17 4539.75%
DPS 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6147 3.5243 1.111 0.9107 0.00 0.1638 0.1124 909.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.51 1.18 1.32 1.30 1.40 0.96 1.15 -
P/RPS 0.77 0.31 0.36 0.40 0.62 0.15 0.22 130.34%
P/EPS 2.55 1.86 1.95 2.03 2.89 42.11 616.07 -97.41%
EY 39.28 53.74 51.17 49.31 34.55 2.38 0.16 3807.63%
DY 0.00 4.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 1.08 1.30 0.00 5.33 9.58 -88.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 -
Price 1.76 1.34 1.29 1.30 1.31 1.32 1.09 -
P/RPS 0.89 0.35 0.35 0.40 0.58 0.21 0.21 161.65%
P/EPS 2.97 2.11 1.91 2.03 2.71 57.89 583.93 -97.03%
EY 33.70 47.32 52.36 49.31 36.92 1.73 0.17 3288.88%
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 1.06 1.30 0.00 7.33 9.08 -86.68%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment