[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
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,135,705 1,504,765 2,213,690 2,059,530 1,900,721 1,408,804 1,368,500 -3.05%
PBT 321,666 364,440 -95,777 -125,726 381,620 65,684 148,181 13.77%
Tax -85,204 -88,529 14,341 30,233 -100,578 -44,902 -53,418 8.08%
NP 236,462 275,910 -81,436 -95,493 281,041 20,781 94,762 16.44%
-
NP to SH 237,234 276,301 785 -94,874 184,817 33,772 81,482 19.47%
-
Tax Rate 26.49% 24.29% - - 26.36% 68.36% 36.05% -
Total Cost 899,242 1,228,854 2,295,126 2,155,023 1,619,680 1,388,022 1,273,737 -5.63%
-
Net Worth 1,755,121 499,091 50,485 1,227,297 1,468,773 1,349,824 1,233,219 6.05%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,755,121 499,091 50,485 1,227,297 1,468,773 1,349,824 1,233,219 6.05%
NOSH 409,119 409,091 420,714 409,099 409,129 409,037 411,073 -0.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.82% 18.34% -3.68% -4.64% 14.79% 1.48% 6.92% -
ROE 13.52% 55.36% 1.56% -7.73% 12.58% 2.50% 6.61% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 277.60 367.83 526.17 503.43 464.58 344.42 332.91 -2.98%
EPS 57.99 67.53 0.19 -23.19 45.17 8.25 19.81 19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 1.22 0.12 3.00 3.59 3.30 3.00 6.13%
Adjusted Per Share Value based on latest NOSH - 409,103
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 252.82 334.98 492.80 458.48 423.13 313.62 304.65 -3.05%
EPS 52.81 61.51 0.17 -21.12 41.14 7.52 18.14 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9071 1.111 0.1124 2.7321 3.2697 3.0049 2.7453 6.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 5.42 1.95 616.07 -12.50 7.15 35.25 22.00 -20.80%
EY 18.47 51.17 0.16 -8.00 13.99 2.84 4.55 26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 9.58 0.97 0.90 0.88 1.45 -10.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 5.86 1.91 583.93 -11.21 7.02 27.86 23.71 -20.76%
EY 17.05 52.36 0.17 -8.92 14.25 3.59 4.22 26.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 9.08 0.87 0.88 0.70 1.57 -10.80%

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