[PUNCAK] QoQ 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- 65.13%
YoY- 2107.22%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
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 201,260 434,458 471,467 427,810 229,297 931,241 573,856 -50.23%
PBT 78,828 52,042 79,948 121,799 71,583 -3,330 -26,356 -
Tax -18,358 -594 -3,954 -40,533 -21,910 -19,315 8,217 -
NP 60,470 51,448 75,994 81,266 49,673 -22,645 -18,139 -
-
NP to SH 60,655 52,162 76,104 81,667 49,455 8,731 5,001 427.08%
-
Tax Rate 23.29% 1.14% 4.95% 33.28% 30.61% - - -
Total Cost 140,790 383,010 395,473 346,544 179,624 953,886 591,995 -61.58%
-
Net Worth 1,623,738 408,896 499,096 409,160 0 73,783 49,190 926.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,444 - - - - - -
Div Payout % - 39.19% - - - - - -
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 1,623,738 408,896 499,096 409,160 0 73,783 49,190 926.83%
NOSH 409,002 408,896 409,095 409,160 409,007 409,906 409,918 -0.14%
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% 11.84% 16.12% 19.00% 21.66% -2.43% -3.16% -
ROE 3.74% 12.76% 15.25% 19.96% 0.00% 11.83% 10.17% -
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 49.21 106.25 115.25 104.56 56.06 227.18 139.99 -50.15%
EPS 14.83 12.75 18.60 19.96 12.09 2.13 1.22 427.87%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 1.00 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 44.80 96.72 104.95 95.24 51.04 207.31 127.75 -50.23%
EPS 13.50 11.61 16.94 18.18 11.01 1.94 1.11 428.05%
DPS 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6147 0.9103 1.1111 0.9108 0.00 0.1643 0.1095 926.86%
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 3.07 1.11 1.15 1.24 2.50 0.42 0.82 140.91%
P/EPS 10.18 9.25 7.10 6.51 11.58 45.07 94.26 -77.29%
EY 9.82 10.81 14.09 15.35 8.64 2.22 1.06 340.50%
DY 0.00 4.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.18 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 3.58 1.26 1.12 1.24 2.34 0.58 0.78 175.92%
P/EPS 11.87 10.50 6.93 6.51 10.83 61.97 89.34 -73.93%
EY 8.43 9.52 14.42 15.35 9.23 1.61 1.12 283.59%
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.34 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