[PUNCAK] YoY 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 257,852 343,542 1,038,396 1,314,214 2,172,824 2,047,670 1,862,732 -28.06%
PBT -41,004 -57,244 323,440 386,764 -90,954 -136,616 375,916 -
Tax 290,636 269,290 -80,278 -124,886 5,078 44,262 -98,984 -
NP 249,632 212,046 243,162 261,878 -85,876 -92,354 276,932 -1.71%
-
NP to SH 250,428 212,784 243,920 262,244 -8,824 -91,782 183,736 5.29%
-
Tax Rate - - 24.82% 32.29% - - 26.33% -
Total Cost 8,220 131,496 795,234 1,052,336 2,258,700 2,140,024 1,585,800 -58.38%
-
Net Worth 2,176,917 1,882,319 1,710,140 409,088 40,851 1,227,290 1,468,415 6.77%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,176,917 1,882,319 1,710,140 409,088 40,851 1,227,290 1,468,415 6.77%
NOSH 412,295 409,200 409,124 409,088 408,518 409,096 409,029 0.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 96.81% 61.72% 23.42% 19.93% -3.95% -4.51% 14.87% -
ROE 11.50% 11.30% 14.26% 64.10% -21.60% -7.48% 12.51% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.54 83.95 253.81 321.25 531.88 500.53 455.40 -28.16%
EPS 60.74 52.00 59.62 64.10 -2.16 -22.44 44.92 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 4.60 4.18 1.00 0.10 3.00 3.59 6.63%
Adjusted Per Share Value based on latest NOSH - 409,160
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 57.65 76.81 232.16 293.83 485.80 457.82 416.47 -28.06%
EPS 55.99 47.57 54.54 58.63 -1.97 -20.52 41.08 5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8671 4.2085 3.8235 0.9146 0.0913 2.744 3.2831 6.77%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.62 3.35 1.91 1.30 1.99 2.76 3.16 -
P/RPS 4.19 3.99 0.75 0.40 0.37 0.55 0.69 35.05%
P/EPS 4.31 6.44 3.20 2.03 -92.13 -12.30 7.03 -7.82%
EY 23.18 15.52 31.21 49.31 -1.09 -8.13 14.22 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.46 1.30 19.90 0.92 0.88 -8.98%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 -
Price 2.46 3.27 2.64 1.30 1.22 2.84 3.30 -
P/RPS 3.93 3.89 1.04 0.40 0.23 0.57 0.72 32.67%
P/EPS 4.05 6.29 4.43 2.03 -56.48 -12.66 7.35 -9.45%
EY 24.69 15.90 22.58 49.31 -1.77 -7.90 13.61 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.71 0.63 1.30 12.20 0.95 0.92 -10.58%

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