[PUNCAK] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 430.63%
YoY- 709.65%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 63,474 10,508 201,260 229,297 546,631 504,951 443,779 -27.67%
PBT -4,464 -31,814 78,828 71,583 -33,173 -20,722 85,502 -
Tax 70,134 78,120 -18,358 -21,910 3,544 12,067 -24,135 -
NP 65,670 46,306 60,470 49,673 -29,629 -8,655 61,367 1.13%
-
NP to SH 65,832 46,494 60,655 49,455 -8,112 -8,388 39,288 8.97%
-
Tax Rate - - 23.29% 30.61% - - 28.23% -
Total Cost -2,196 -35,798 140,790 179,624 576,260 513,606 382,412 -
-
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
NOSH 412,222 409,278 409,002 409,007 409,696 408,932 415,000 -0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 103.46% 440.67% 30.05% 21.66% -5.42% -1.71% 13.83% -
ROE 3.11% 2.55% 3.74% 0.00% -22.00% -0.68% 3.16% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.40 2.57 49.21 56.06 133.42 123.48 106.93 -27.58%
EPS 15.97 11.37 14.83 12.09 -1.98 -2.09 9.60 8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 4.45 3.97 0.00 0.09 3.00 3.00 9.38%
Adjusted Per Share Value based on latest NOSH - 409,007
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.13 2.34 44.80 51.04 121.69 112.41 98.79 -27.67%
EPS 14.66 10.35 13.50 11.01 -1.81 -1.87 8.75 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7168 4.0544 3.6147 0.00 0.0821 2.731 2.7715 9.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.66 2.85 1.51 1.40 2.29 2.66 2.95 -
P/RPS 17.27 111.01 3.07 2.50 1.72 2.15 2.76 35.72%
P/EPS 16.66 25.09 10.18 11.58 -115.66 -129.68 31.16 -9.90%
EY 6.00 3.99 9.82 8.64 -0.86 -0.77 3.21 10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.38 0.00 25.44 0.89 0.98 -10.01%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 -
Price 2.55 3.01 1.76 1.31 2.23 2.38 2.85 -
P/RPS 16.56 117.24 3.58 2.34 1.67 1.93 2.67 35.52%
P/EPS 15.97 26.50 11.87 10.83 -112.63 -116.03 30.10 -10.02%
EY 6.26 3.77 8.43 9.23 -0.89 -0.86 3.32 11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.44 0.00 24.78 0.79 0.95 -10.14%

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