[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1086.76%
YoY- 112.88%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,504,765 1,314,214 917,188 2,591,509 2,213,690 2,172,824 2,186,524 -21.99%
PBT 364,440 386,764 286,332 -75,163 -95,777 -90,954 -132,692 -
Tax -88,529 -124,886 -87,640 -8,559 14,341 5,078 14,176 -
NP 275,910 261,878 198,692 -83,722 -81,436 -85,876 -118,516 -
-
NP to SH 276,301 262,244 197,820 9,320 785 -8,824 -32,448 -
-
Tax Rate 24.29% 32.29% 30.61% - - - - -
Total Cost 1,228,854 1,052,336 718,496 2,675,231 2,295,126 2,258,700 2,305,040 -34.17%
-
Net Worth 499,091 409,088 0 73,578 50,485 40,851 36,872 465.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 499,091 409,088 0 73,578 50,485 40,851 36,872 465.27%
NOSH 409,091 409,088 409,007 408,771 420,714 408,518 409,696 -0.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.34% 19.93% 21.66% -3.23% -3.68% -3.95% -5.42% -
ROE 55.36% 64.10% 0.00% 12.67% 1.56% -21.60% -88.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 367.83 321.25 224.25 633.97 526.17 531.88 533.69 -21.92%
EPS 67.53 64.10 48.36 2.28 0.19 -2.16 -7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 0.00 0.18 0.12 0.10 0.09 465.82%
Adjusted Per Share Value based on latest NOSH - 409,906
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 334.98 292.56 204.18 576.90 492.80 483.70 486.75 -21.99%
EPS 61.51 58.38 44.04 2.07 0.17 -1.96 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 0.9107 0.00 0.1638 0.1124 0.0909 0.0821 465.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.32 1.30 1.40 0.96 1.15 1.99 2.29 -
P/RPS 0.36 0.40 0.62 0.15 0.22 0.37 0.43 -11.14%
P/EPS 1.95 2.03 2.89 42.11 616.07 -92.13 -28.91 -
EY 51.17 49.31 34.55 2.38 0.16 -1.09 -3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 0.00 5.33 9.58 19.90 25.44 -87.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 31/05/11 -
Price 1.29 1.30 1.31 1.32 1.09 1.22 2.23 -
P/RPS 0.35 0.40 0.58 0.21 0.21 0.23 0.42 -11.41%
P/EPS 1.91 2.03 2.71 57.89 583.93 -56.48 -28.16 -
EY 52.36 49.31 36.92 1.73 0.17 -1.77 -3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.30 0.00 7.33 9.08 12.20 24.78 -87.69%

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