[PUNCAK] QoQ Quarter Result on 31-Mar-2012 [#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- 466.43%
YoY- 709.65%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 434,458 471,467 427,810 229,297 931,241 573,856 539,781 -13.41%
PBT 52,042 79,948 121,799 71,583 -3,330 -26,356 -12,304 -
Tax -594 -3,954 -40,533 -21,910 -19,315 8,217 -1,005 -29.45%
NP 51,448 75,994 81,266 49,673 -22,645 -18,139 -13,309 -
-
NP to SH 52,162 76,104 81,667 49,455 8,731 5,001 3,700 478.92%
-
Tax Rate 1.14% 4.95% 33.28% 30.61% - - - -
Total Cost 383,010 395,473 346,544 179,624 953,886 591,995 553,090 -21.64%
-
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,444 - - - - - - -
Div Payout % 39.19% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
NOSH 408,896 409,095 409,160 409,007 409,906 409,918 411,111 -0.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.84% 16.12% 19.00% 21.66% -2.43% -3.16% -2.47% -
ROE 12.76% 15.25% 19.96% 0.00% 11.83% 10.17% 9.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.25 115.25 104.56 56.06 227.18 139.99 131.30 -13.10%
EPS 12.75 18.60 19.96 12.09 2.13 1.22 0.90 480.79%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.22 1.00 0.00 0.18 0.12 0.10 360.93%
Adjusted Per Share Value based on latest NOSH - 409,007
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.72 104.95 95.24 51.04 207.31 127.75 120.16 -13.41%
EPS 11.61 16.94 18.18 11.01 1.94 1.11 0.82 480.57%
DPS 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9103 1.1111 0.9108 0.00 0.1643 0.1095 0.0915 359.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.18 1.32 1.30 1.40 0.96 1.15 1.99 -
P/RPS 1.11 1.15 1.24 2.50 0.42 0.82 1.52 -18.82%
P/EPS 9.25 7.10 6.51 11.58 45.07 94.26 221.11 -87.83%
EY 10.81 14.09 15.35 8.64 2.22 1.06 0.45 724.56%
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.08 1.30 0.00 5.33 9.58 19.90 -84.66%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 -
Price 1.34 1.29 1.30 1.31 1.32 1.09 1.22 -
P/RPS 1.26 1.12 1.24 2.34 0.58 0.78 0.93 22.32%
P/EPS 10.50 6.93 6.51 10.83 61.97 89.34 135.56 -81.68%
EY 9.52 14.42 15.35 9.23 1.61 1.12 0.74 444.80%
DY 3.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.06 1.30 0.00 7.33 9.08 12.20 -76.91%

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