[PUNCAK] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[PUNCAK] PUNCAK NIAGA HOLDINGS BHD

Announcement Date

25-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -3.37%

YoY- -151.33%

Quarter Report

PUNCAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,135,705	1,504,765	2,213,690	2,059,530	1,900,721	1,408,804	1,368,500	-3.05%
YoY %	-24.53%	-32.02%	7.49%	8.36%	34.92%	2.95%	-	-
Horiz. %	82.99%	109.96%	161.76%	150.50%	138.89%	102.95%	100.00%	-
PBT	321,666	364,440	-95,777	-125,726	381,620	65,684	148,181	13.77%
YoY %	-11.74%	480.51%	23.82%	-132.95%	480.99%	-55.67%	-	-
Horiz. %	217.08%	245.94%	-64.64%	-84.85%	257.54%	44.33%	100.00%	-
Tax	-85,204	-88,529	14,341	30,233	-100,578	-44,902	-53,418	8.08%
YoY %	3.76%	-717.31%	-52.57%	130.06%	-123.99%	15.94%	-	-
Horiz. %	159.50%	165.73%	-26.85%	-56.60%	188.28%	84.06%	100.00%	-
NP	236,462	275,910	-81,436	-95,493	281,041	20,781	94,762	16.44%
YoY %	-14.30%	438.81%	14.72%	-133.98%	1,252.39%	-78.07%	-	-
Horiz. %	249.53%	291.16%	-85.94%	-100.77%	296.58%	21.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	237,234	276,301	785	-94,874	184,817	33,772	81,482	19.47%
YoY %	-14.14%	35,097.58%	100.83%	-151.33%	447.25%	-58.55%	-	-
Horiz. %	291.15%	339.09%	0.96%	-116.44%	226.82%	41.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	24.29%	-	-	26.36%	68.36%	36.05%	-
YoY %	9.06%	0.00%	-	-	-61.44%	89.63%	-	-
Horiz. %	73.48%	67.38%	-	-	73.12%	189.63%	100.00%	-
Total Cost	899,242	1,228,854	2,295,126	2,155,023	1,619,680	1,388,022	1,273,737	-5.63%
YoY %	-26.82%	-46.46%	6.50%	33.05%	16.69%	8.97%	-	-
Horiz. %	70.60%	96.48%	180.19%	169.19%	127.16%	108.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,755,121	499,091	50,485	1,227,297	1,468,773	1,349,824	1,233,219	6.05%
YoY %	251.66%	888.59%	-95.89%	-16.44%	8.81%	9.46%	-	-
Horiz. %	142.32%	40.47%	4.09%	99.52%	119.10%	109.46%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,755,121	499,091	50,485	1,227,297	1,468,773	1,349,824	1,233,219	6.05%
YoY %	251.66%	888.59%	-95.89%	-16.44%	8.81%	9.46%	-	-
Horiz. %	142.32%	40.47%	4.09%	99.52%	119.10%	109.46%	100.00%	-
NOSH	409,119	409,091	420,714	409,099	409,129	409,037	411,073	-0.07%
YoY %	0.01%	-2.76%	2.84%	-0.01%	0.02%	-0.50%	-	-
Horiz. %	99.52%	99.52%	102.35%	99.52%	99.53%	99.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	20.82%	18.34%	-3.68%	-4.64%	14.79%	1.48%	6.92%	-
YoY %	13.52%	598.37%	20.69%	-131.37%	899.32%	-78.61%	-	-
Horiz. %	300.87%	265.03%	-53.18%	-67.05%	213.73%	21.39%	100.00%	-
ROE	13.52%	55.36%	1.56%	-7.73%	12.58%	2.50%	6.61%	-
YoY %	-75.58%	3,448.72%	120.18%	-161.45%	403.20%	-62.18%	-	-
Horiz. %	204.54%	837.52%	23.60%	-116.94%	190.32%	37.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	277.60	367.83	526.17	503.43	464.58	344.42	332.91	-2.98%
YoY %	-24.53%	-30.09%	4.52%	8.36%	34.89%	3.46%	-	-
Horiz. %	83.39%	110.49%	158.05%	151.22%	139.55%	103.46%	100.00%	-
EPS	57.99	67.53	0.19	-23.19	45.17	8.25	19.81	19.58%
YoY %	-14.13%	35,442.11%	100.82%	-151.34%	447.52%	-58.35%	-	-
Horiz. %	292.73%	340.89%	0.96%	-117.06%	228.02%	41.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.29	1.22	0.12	3.00	3.59	3.30	3.00	6.13%
YoY %	251.64%	916.67%	-96.00%	-16.43%	8.79%	10.00%	-	-
Horiz. %	143.00%	40.67%	4.00%	100.00%	119.67%	110.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 409,103
RPS	253.92	336.44	494.94	460.47	424.96	314.98	305.97	-3.05%
YoY %	-24.53%	-32.02%	7.49%	8.36%	34.92%	2.94%	-	-
Horiz. %	82.99%	109.96%	161.76%	150.50%	138.89%	102.94%	100.00%	-
EPS	53.04	61.78	0.18	-21.21	41.32	7.55	18.22	19.47%
YoY %	-14.15%	34,222.22%	100.85%	-151.33%	447.28%	-58.56%	-	-
Horiz. %	291.11%	339.08%	0.99%	-116.41%	226.78%	41.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.9241	1.1159	0.1129	2.744	3.2839	3.0179	2.7572	6.05%
YoY %	251.65%	888.40%	-95.89%	-16.44%	8.81%	9.46%	-	-
Horiz. %	142.32%	40.47%	4.09%	99.52%	119.10%	109.46%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	3.14	1.32	1.15	2.90	3.23	2.91	4.36	-
P/RPS	1.13	0.36	0.22	0.58	0.70	0.84	1.31	-2.43%
YoY %	213.89%	63.64%	-62.07%	-17.14%	-16.67%	-35.88%	-	-
Horiz. %	86.26%	27.48%	16.79%	44.27%	53.44%	64.12%	100.00%	-
P/EPS	5.42	1.95	616.07	-12.50	7.15	35.25	22.00	-20.80%
YoY %	177.95%	-99.68%	5,028.56%	-274.83%	-79.72%	60.23%	-	-
Horiz. %	24.64%	8.86%	2,800.32%	-56.82%	32.50%	160.23%	100.00%	-
EY	18.47	51.17	0.16	-8.00	13.99	2.84	4.55	26.27%
YoY %	-63.90%	31,881.25%	102.00%	-157.18%	392.61%	-37.58%	-	-
Horiz. %	405.93%	1,124.62%	3.52%	-175.82%	307.47%	62.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	1.08	9.58	0.97	0.90	0.88	1.45	-10.79%
YoY %	-32.41%	-88.73%	887.63%	7.78%	2.27%	-39.31%	-	-
Horiz. %	50.34%	74.48%	660.69%	66.90%	62.07%	60.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	27/11/12	23/11/11	25/11/10	23/11/09	20/11/08	22/11/07	-
Price	3.40	1.29	1.09	2.60	3.17	2.30	4.70	-
P/RPS	1.22	0.35	0.21	0.52	0.68	0.67	1.41	-2.38%
YoY %	248.57%	66.67%	-59.62%	-23.53%	1.49%	-52.48%	-	-
Horiz. %	86.52%	24.82%	14.89%	36.88%	48.23%	47.52%	100.00%	-
P/EPS	5.86	1.91	583.93	-11.21	7.02	27.86	23.71	-20.76%
YoY %	206.81%	-99.67%	5,309.01%	-259.69%	-74.80%	17.50%	-	-
Horiz. %	24.72%	8.06%	2,462.80%	-47.28%	29.61%	117.50%	100.00%	-
EY	17.05	52.36	0.17	-8.92	14.25	3.59	4.22	26.17%
YoY %	-67.44%	30,700.00%	101.91%	-162.60%	296.94%	-14.93%	-	-
Horiz. %	404.03%	1,240.76%	4.03%	-211.37%	337.68%	85.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	1.06	9.08	0.87	0.88	0.70	1.57	-10.80%
YoY %	-25.47%	-88.33%	943.68%	-1.14%	25.71%	-55.41%	-	-
Horiz. %	50.32%	67.52%	578.34%	55.41%	56.05%	44.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos