[PUNCAK] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1.67%
YoY- -150.83%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 514,348 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 1,389,774 -15.25%
PBT -79,501 325,372 -75,163 -108,315 312,606 54,879 115,351 -
Tax 279,302 -66,991 -8,559 35,308 -84,850 -32,739 -44,891 -
NP 199,801 258,381 -83,722 -73,007 227,756 22,140 70,460 18.95%
-
NP to SH 200,551 259,388 9,320 -72,343 142,320 21,622 64,928 20.65%
-
Tax Rate - 20.59% - - 27.14% 59.66% 38.92% -
Total Cost 314,547 1,304,651 2,675,231 2,193,151 1,659,244 1,393,143 1,319,314 -21.23%
-
Net Worth 1,775,635 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 4.37%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 20,454 - - - 40,892 41,105 -
Div Payout % - 7.89% - - - 189.12% 63.31% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,775,635 1,583,143 73,578 12,274 1,472,642 1,373,972 1,372,929 4.37%
NOSH 409,132 409,081 408,771 409,150 409,067 408,920 411,056 -0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 38.85% 16.53% -3.23% -3.44% 12.07% 1.56% 5.07% -
ROE 11.29% 16.38% 12.67% -589.37% 9.66% 1.57% 4.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 125.72 382.08 633.97 518.18 461.29 346.10 338.10 -15.18%
EPS 49.02 63.40 2.28 -17.68 34.79 5.29 15.79 20.76%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 4.34 3.87 0.18 0.03 3.60 3.36 3.34 4.45%
Adjusted Per Share Value based on latest NOSH - 409,583
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 115.00 349.46 579.41 474.02 421.89 316.43 310.73 -15.25%
EPS 44.84 57.99 2.08 -16.17 31.82 4.83 14.52 20.65%
DPS 0.00 4.57 0.00 0.00 0.00 9.14 9.19 -
NAPS 3.97 3.5396 0.1645 0.0274 3.2925 3.0719 3.0696 4.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.25 1.18 0.96 2.30 3.03 2.64 5.00 -
P/RPS 2.59 0.31 0.15 0.44 0.66 0.76 1.48 9.76%
P/EPS 6.63 1.86 42.11 -13.01 8.71 49.93 31.65 -22.91%
EY 15.08 53.74 2.38 -7.69 11.48 2.00 3.16 29.72%
DY 0.00 4.24 0.00 0.00 0.00 3.79 2.00 -
P/NAPS 0.75 0.30 5.33 76.67 0.84 0.79 1.50 -10.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 -
Price 3.55 1.34 1.32 2.38 2.68 2.88 4.64 -
P/RPS 2.82 0.35 0.21 0.46 0.58 0.83 1.37 12.77%
P/EPS 7.24 2.11 57.89 -13.46 7.70 54.47 29.38 -20.80%
EY 13.81 47.32 1.73 -7.43 12.98 1.84 3.40 26.28%
DY 0.00 3.73 0.00 0.00 0.00 3.47 2.16 -
P/NAPS 0.82 0.35 7.33 79.33 0.74 0.86 1.39 -8.41%

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