[PUNCAK] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -123.58%
YoY- -121.35%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 805,040 917,188 2,186,524 2,019,804 1,775,116 1,387,616 1,361,180 -8.37%
PBT 315,312 286,332 -132,692 -82,888 342,008 39,720 163,152 11.59%
Tax -73,432 -87,640 14,176 48,268 -96,540 -34,856 -82,324 -1.88%
NP 241,880 198,692 -118,516 -34,620 245,468 4,864 80,828 20.02%
-
NP to SH 242,620 197,820 -32,448 -33,552 157,152 14,104 74,536 21.71%
-
Tax Rate 23.29% 30.61% - - 28.23% 87.75% 50.46% -
Total Cost 563,160 718,496 2,305,040 2,054,424 1,529,648 1,382,752 1,280,352 -12.78%
-
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
NOSH 409,002 409,007 409,696 408,932 415,000 411,320 411,028 -0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 30.05% 21.66% -5.42% -1.71% 13.83% 0.35% 5.94% -
ROE 14.94% 0.00% -88.00% -2.73% 12.62% 1.14% 9.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 196.83 224.25 533.69 493.92 427.74 337.36 331.16 -8.29%
EPS 59.32 48.36 -7.92 -8.36 38.40 3.44 18.12 21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 0.00 0.09 3.00 3.00 3.00 2.00 12.09%
Adjusted Per Share Value based on latest NOSH - 408,932
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 179.21 204.18 486.75 449.63 395.16 308.90 303.02 -8.37%
EPS 54.01 44.04 -7.22 -7.47 34.98 3.14 16.59 21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6147 0.00 0.0821 2.731 2.7715 2.747 1.83 12.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.51 1.40 2.29 2.66 2.95 3.50 3.22 -
P/RPS 0.77 0.62 0.43 0.54 0.69 1.04 0.97 -3.77%
P/EPS 2.55 2.89 -28.91 -32.42 7.79 102.07 17.76 -27.61%
EY 39.28 34.55 -3.46 -3.08 12.84 0.98 5.63 38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 25.44 0.89 0.98 1.17 1.61 -21.36%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 24/05/07 -
Price 1.76 1.31 2.23 2.38 2.85 3.36 3.30 -
P/RPS 0.89 0.58 0.42 0.48 0.67 1.00 1.00 -1.92%
P/EPS 2.97 2.71 -28.16 -29.01 7.53 97.99 18.20 -26.05%
EY 33.70 36.92 -3.55 -3.45 13.29 1.02 5.50 35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 24.78 0.79 0.95 1.12 1.65 -19.75%

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