[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.04%
YoY- 35082.68%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 519,198 201,260 1,563,032 1,128,574 657,107 229,297 2,591,509 -65.79%
PBT 161,720 78,828 325,372 273,330 193,382 71,583 -75,163 -
Tax -40,139 -18,358 -66,991 -66,397 -62,443 -21,910 -8,559 180.43%
NP 121,581 60,470 258,381 206,933 130,939 49,673 -83,722 -
-
NP to SH 121,960 60,655 259,388 207,226 131,122 49,455 9,320 456.17%
-
Tax Rate 24.82% 23.29% 20.59% 24.29% 32.29% 30.61% - -
Total Cost 397,617 140,790 1,304,651 921,641 526,168 179,624 2,675,231 -71.97%
-
Net Worth 1,710,140 1,623,738 1,583,143 499,091 409,088 0 73,578 715.99%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,454 - - - - -
Div Payout % - - 7.89% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,710,140 1,623,738 1,583,143 499,091 409,088 0 73,578 715.99%
NOSH 409,124 409,002 409,081 409,091 409,088 409,007 408,771 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.42% 30.05% 16.53% 18.34% 19.93% 21.66% -3.23% -
ROE 7.13% 3.74% 16.38% 41.52% 32.05% 0.00% 12.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.90 49.21 382.08 275.87 160.63 56.06 633.97 -65.81%
EPS 29.81 14.83 63.40 50.65 32.05 12.09 2.28 455.85%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 3.97 3.87 1.22 1.00 0.00 0.18 715.52%
Adjusted Per Share Value based on latest NOSH - 409,095
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 115.97 44.96 349.13 252.09 146.78 51.22 578.86 -65.79%
EPS 27.24 13.55 57.94 46.29 29.29 11.05 2.08 456.47%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 0.00 -
NAPS 3.8199 3.6269 3.5362 1.1148 0.9138 0.00 0.1644 715.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.91 1.51 1.18 1.32 1.30 1.40 0.96 -
P/RPS 1.51 3.07 0.31 0.48 0.81 2.50 0.15 366.87%
P/EPS 6.41 10.18 1.86 2.61 4.06 11.58 42.11 -71.52%
EY 15.61 9.82 53.74 38.38 24.66 8.64 2.38 250.79%
DY 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.30 1.08 1.30 0.00 5.33 -80.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 2.64 1.76 1.34 1.29 1.30 1.31 1.32 -
P/RPS 2.08 3.58 0.35 0.47 0.81 2.34 0.21 361.85%
P/EPS 8.86 11.87 2.11 2.55 4.06 10.83 57.89 -71.42%
EY 11.29 8.43 47.32 39.27 24.66 9.23 1.73 249.61%
DY 0.00 0.00 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.35 1.06 1.30 0.00 7.33 -80.55%

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