[PUNCAK] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 57.17%
YoY- -776.65%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 648,374 1,425,123 2,162,204 2,182,721 1,979,469 1,644,939 1,409,009 -12.12%
PBT 11,608 293,710 163,696 -85,482 56,340 214,537 67,770 -25.46%
Tax 172,634 -44,687 -73,541 15,716 -13,227 -63,859 -28,568 -
NP 184,242 249,023 90,155 -69,766 43,113 150,678 39,202 29.40%
-
NP to SH 184,983 250,226 144,854 -30,862 4,561 100,625 43,148 27.44%
-
Tax Rate -1,487.20% 15.21% 44.93% - 23.48% 29.77% 42.15% -
Total Cost 464,132 1,176,100 2,072,049 2,252,487 1,936,356 1,494,261 1,369,807 -16.49%
-
Net Worth 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 1,376,158 5.35%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 20,444 - - - 41,125 41,090 -
Div Payout % - 8.17% - - - 40.87% 95.23% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 1,376,158 5.35%
NOSH 409,139 408,972 409,160 411,111 409,299 409,180 408,355 0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.42% 17.47% 4.17% -3.20% 2.18% 9.16% 2.78% -
ROE 9.83% 14.64% 35.40% -75.07% 0.37% 8.20% 3.14% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 158.47 348.46 528.45 530.93 483.62 402.01 345.04 -12.15%
EPS 45.21 61.18 35.40 -7.51 1.11 24.59 10.57 27.39%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 4.60 4.18 1.00 0.10 3.00 3.00 3.37 5.32%
Adjusted Per Share Value based on latest NOSH - 411,111
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 144.96 318.63 483.42 488.01 442.57 367.78 315.03 -12.12%
EPS 41.36 55.95 32.39 -6.90 1.02 22.50 9.65 27.43%
DPS 0.00 4.57 0.00 0.00 0.00 9.19 9.19 -
NAPS 4.2079 3.8221 0.9148 0.0919 2.7453 2.7445 3.0768 5.35%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.35 1.91 1.30 1.99 2.76 3.16 3.50 -
P/RPS 2.11 0.55 0.25 0.37 0.57 0.79 1.01 13.05%
P/EPS 7.41 3.12 3.67 -26.51 247.68 12.85 33.12 -22.07%
EY 13.50 32.03 27.23 -3.77 0.40 7.78 3.02 28.33%
DY 0.00 2.62 0.00 0.00 0.00 3.16 2.86 -
P/NAPS 0.73 0.46 1.30 19.90 0.92 1.05 1.04 -5.72%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 28/08/08 -
Price 3.27 2.64 1.30 1.22 2.84 3.30 3.10 -
P/RPS 2.06 0.76 0.25 0.23 0.59 0.82 0.90 14.79%
P/EPS 7.23 4.31 3.67 -16.25 254.86 13.42 29.34 -20.81%
EY 13.83 23.18 27.23 -6.15 0.39 7.45 3.41 26.26%
DY 0.00 1.89 0.00 0.00 0.00 3.03 3.23 -
P/NAPS 0.71 0.63 1.30 12.20 0.95 1.10 0.92 -4.22%

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