[PUNCAK] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1663.76%
YoY- 112.88%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 606,636 995,801 1,563,032 2,591,509 2,120,144 1,887,000 1,415,283 -13.16%
PBT -8,884 201,950 325,372 -75,163 -108,313 312,606 54,879 -
Tax 256,836 -2,150 -66,991 -8,559 35,308 -84,850 -32,739 -
NP 247,952 199,800 258,381 -83,722 -73,005 227,756 22,140 49.54%
-
NP to SH 248,383 200,551 259,388 9,320 -72,341 142,320 21,622 50.18%
-
Tax Rate - 1.06% 20.59% - - 27.14% 59.66% -
Total Cost 358,684 796,001 1,304,651 2,675,231 2,193,149 1,659,244 1,393,143 -20.23%
-
Net Worth 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 1,357,125 7.33%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 20,444 - - - 41,125 -
Div Payout % - - 7.88% - - - 190.20% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 1,357,125 7.33%
NOSH 413,461 409,234 408,896 409,906 409,583 411,145 411,250 0.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 40.87% 20.06% 16.53% -3.23% -3.44% 12.07% 1.56% -
ROE 11.97% 11.29% 63.44% 12.63% -5.89% 11.54% 1.59% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 146.72 243.33 382.26 632.22 517.63 458.96 344.14 -13.23%
EPS 60.07 49.01 63.44 2.27 -17.66 34.62 5.26 50.03%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 5.02 4.34 1.00 0.18 3.00 3.00 3.30 7.23%
Adjusted Per Share Value based on latest NOSH - 409,906
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 135.63 222.64 349.46 579.41 474.02 421.89 316.43 -13.16%
EPS 55.53 44.84 57.99 2.08 -16.17 31.82 4.83 50.20%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 9.19 -
NAPS 4.6406 3.971 0.9142 0.165 2.7472 2.7577 3.0343 7.33%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.96 3.25 1.18 0.96 2.30 3.03 2.64 -
P/RPS 2.02 1.34 0.31 0.15 0.44 0.66 0.77 17.42%
P/EPS 4.93 6.63 1.86 42.22 -13.02 8.75 50.21 -32.06%
EY 20.30 15.08 53.76 2.37 -7.68 11.42 1.99 47.24%
DY 0.00 0.00 4.24 0.00 0.00 0.00 3.79 -
P/NAPS 0.59 0.75 1.18 5.33 0.77 1.01 0.80 -4.94%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.80 3.55 1.34 1.32 2.38 2.68 2.88 -
P/RPS 1.91 1.46 0.35 0.21 0.46 0.58 0.84 14.66%
P/EPS 4.66 7.24 2.11 58.06 -13.48 7.74 54.78 -33.67%
EY 21.46 13.80 47.34 1.72 -7.42 12.92 1.83 50.70%
DY 0.00 0.00 3.73 0.00 0.00 0.00 3.47 -
P/NAPS 0.56 0.82 1.34 7.33 0.79 0.89 0.87 -7.07%

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