[PUNCAK] YoY Cumulative 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- -55.05%
YoY- -151.33%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 851,779 1,128,574 1,660,268 1,544,648 1,425,541 1,056,603 1,026,375 -3.05%
PBT 241,250 273,330 -71,833 -94,295 286,215 49,263 111,136 13.77%
Tax -63,903 -66,397 10,756 22,675 -75,434 -33,677 -40,064 8.08%
NP 177,347 206,933 -61,077 -71,620 210,781 15,586 71,072 16.44%
-
NP to SH 177,926 207,226 589 -71,156 138,613 25,329 61,112 19.47%
-
Tax Rate 26.49% 24.29% - - 26.36% 68.36% 36.05% -
Total Cost 674,432 921,641 1,721,345 1,616,268 1,214,760 1,041,017 955,303 -5.63%
-
Net Worth 1,755,121 499,091 50,485 1,227,297 1,468,774 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 1,468,774 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 10.14% 41.52% 1.17% -5.80% 9.44% 1.88% 4.96% -
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 208.20 275.87 394.63 377.57 348.43 258.31 249.68 -2.97%
EPS 43.49 50.65 0.14 -17.39 33.88 6.19 14.86 19.57%
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 189.62 251.24 369.60 343.86 317.34 235.21 228.48 -3.05%
EPS 39.61 46.13 0.13 -15.84 30.86 5.64 13.60 19.48%
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 1.51 0.48 0.29 0.77 0.93 1.13 1.75 -2.42%
P/EPS 7.22 2.61 821.43 -16.67 9.53 46.99 29.33 -20.81%
EY 13.85 38.38 0.12 -6.00 10.49 2.13 3.41 26.28%
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 1.63 0.47 0.28 0.69 0.91 0.89 1.88 -2.34%
P/EPS 7.82 2.55 778.57 -14.95 9.36 37.14 31.61 -20.75%
EY 12.79 39.27 0.13 -6.69 10.69 2.69 3.16 26.21%
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