[PUNCAK] YoY Cumulative 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- 165.13%
YoY- 3071.94%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 128,926 171,771 519,198 657,107 1,086,412 1,023,835 931,366 -28.06%
PBT -20,502 -28,622 161,720 193,382 -45,477 -68,308 187,958 -
Tax 145,318 134,645 -40,139 -62,443 2,539 22,131 -49,492 -
NP 124,816 106,023 121,581 130,939 -42,938 -46,177 138,466 -1.71%
-
NP to SH 125,214 106,392 121,960 131,122 -4,412 -45,891 91,868 5.29%
-
Tax Rate - - 24.82% 32.29% - - 26.33% -
Total Cost 4,110 65,748 397,617 526,168 1,129,350 1,070,012 792,900 -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 5.75% 5.65% 7.13% 32.05% -10.80% -3.74% 6.26% -
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 31.27 41.98 126.90 160.63 265.94 250.27 227.70 -28.16%
EPS 30.37 26.00 29.81 32.05 -1.08 -11.22 22.46 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 28.70 38.24 115.58 146.28 241.85 227.92 207.33 -28.06%
EPS 27.87 23.68 27.15 29.19 -0.98 -10.22 20.45 5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8461 4.1903 3.807 0.9107 0.0909 2.7321 3.2689 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 8.38 7.98 1.51 0.81 0.75 1.10 1.39 34.88%
P/EPS 8.63 12.88 6.41 4.06 -184.26 -24.60 14.07 -7.82%
EY 11.59 7.76 15.61 24.66 -0.54 -4.06 7.11 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 7.87 7.79 2.08 0.81 0.46 1.13 1.45 32.54%
P/EPS 8.10 12.58 8.86 4.06 -112.96 -25.32 14.69 -9.44%
EY 12.35 7.95 11.29 24.66 -0.89 -3.95 6.81 10.42%
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