[PUNCAK] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.11%
YoY- 2683.13%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 188,565 606,636 995,801 1,563,032 2,591,509 2,120,144 1,887,000 -31.86%
PBT -140,542 -8,884 201,950 325,372 -75,163 -108,313 312,606 -
Tax 203,762 256,836 -2,150 -66,991 -8,559 35,308 -84,850 -
NP 63,220 247,952 199,800 258,381 -83,722 -73,005 227,756 -19.22%
-
NP to SH 65,738 248,383 200,551 259,388 9,320 -72,341 142,320 -12.07%
-
Tax Rate - - 1.06% 20.59% - - 27.14% -
Total Cost 125,345 358,684 796,001 1,304,651 2,675,231 2,193,149 1,659,244 -34.96%
-
Net Worth 1,607,085 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 4.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 412,222 - - 20,444 - - - -
Div Payout % 627.07% - - 7.88% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,607,085 2,075,576 1,776,079 408,896 73,783 1,228,750 1,233,437 4.50%
NOSH 449,283 413,461 409,234 408,896 409,906 409,583 411,145 1.48%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 33.53% 40.87% 20.06% 16.53% -3.23% -3.44% 12.07% -
ROE 4.09% 11.97% 11.29% 63.44% 12.63% -5.89% 11.54% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.00 146.72 243.33 382.26 632.22 517.63 458.96 -32.33%
EPS 15.34 60.07 49.01 63.44 2.27 -17.66 34.62 -12.68%
DPS 96.19 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.75 5.02 4.34 1.00 0.18 3.00 3.00 3.78%
Adjusted Per Share Value based on latest NOSH - 408,896
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.16 135.63 222.64 349.46 579.41 474.02 421.89 -31.86%
EPS 14.70 55.53 44.84 57.99 2.08 -16.17 31.82 -12.07%
DPS 92.16 0.00 0.00 4.57 0.00 0.00 0.00 -
NAPS 3.5931 4.6406 3.971 0.9142 0.165 2.7472 2.7577 4.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.46 2.96 3.25 1.18 0.96 2.30 3.03 -
P/RPS 3.32 2.02 1.34 0.31 0.15 0.44 0.66 30.88%
P/EPS 9.52 4.93 6.63 1.86 42.22 -13.02 8.75 1.41%
EY 10.51 20.30 15.08 53.76 2.37 -7.68 11.42 -1.37%
DY 65.88 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.39 0.59 0.75 1.18 5.33 0.77 1.01 -14.65%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 1.09 2.80 3.55 1.34 1.32 2.38 2.68 -
P/RPS 2.48 1.91 1.46 0.35 0.21 0.46 0.58 27.38%
P/EPS 7.11 4.66 7.24 2.11 58.06 -13.48 7.74 -1.40%
EY 14.07 21.46 13.80 47.34 1.72 -7.42 12.92 1.43%
DY 88.25 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.82 1.34 7.33 0.79 0.89 -17.03%

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