[PUNCAK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -33.5%
YoY- 64.93%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,534,995 2,274,175 2,161,824 1,948,172 1,512,158 1,396,383 1,490,704 0.48%
PBT 332,617 29,593 -120,764 206,382 130,451 84,493 386,788 -2.48%
Tax -63,439 -34,013 26,785 -48,648 -48,160 -33,024 -9,034 38.34%
NP 269,178 -4,420 -93,979 157,734 82,291 51,469 377,754 -5.48%
-
NP to SH 270,589 66,887 -72,065 94,644 57,384 49,820 341,341 -3.79%
-
Tax Rate 19.07% 114.94% - 23.57% 36.92% 39.08% 2.34% -
Total Cost 1,265,817 2,278,595 2,255,803 1,790,438 1,429,867 1,344,914 1,112,950 2.16%
-
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 20,444 - - - 41,125 41,090 40,419 -10.72%
Div Payout % 7.56% - - - 71.67% 82.48% 11.84% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,623,738 0 36,872 1,226,798 1,245,000 1,233,962 822,056 12.00%
NOSH 409,002 409,007 409,696 408,932 415,000 411,320 411,028 -0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.54% -0.19% -4.35% 8.10% 5.44% 3.69% 25.34% -
ROE 16.66% 0.00% -195.44% 7.71% 4.61% 4.04% 41.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 375.30 556.02 527.66 476.40 364.38 339.49 362.68 0.57%
EPS 66.16 16.35 -17.59 23.14 13.83 12.11 83.05 -3.71%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 9.83 -10.64%
NAPS 3.97 0.00 0.09 3.00 3.00 3.00 2.00 12.09%
Adjusted Per Share Value based on latest NOSH - 408,932
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 341.71 506.26 481.25 433.69 336.63 310.85 331.85 0.48%
EPS 60.24 14.89 -16.04 21.07 12.77 11.09 75.99 -3.79%
DPS 4.55 0.00 0.00 0.00 9.15 9.15 9.00 -10.73%
NAPS 3.6147 0.00 0.0821 2.731 2.7715 2.747 1.83 12.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.51 1.40 2.29 2.66 2.95 3.50 3.22 -
P/RPS 0.40 0.25 0.43 0.56 0.81 1.03 0.89 -12.46%
P/EPS 2.28 8.56 -13.02 11.49 21.33 28.90 3.88 -8.47%
EY 43.81 11.68 -7.68 8.70 4.69 3.46 25.79 9.22%
DY 3.31 0.00 0.00 0.00 3.39 2.86 3.05 1.37%
P/NAPS 0.38 0.00 25.44 0.89 0.98 1.17 1.61 -21.36%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 22/05/08 24/05/07 -
Price 1.76 1.31 2.23 2.38 2.85 3.36 3.30 -
P/RPS 0.47 0.24 0.42 0.50 0.78 0.99 0.91 -10.41%
P/EPS 2.66 8.01 -12.68 10.28 20.61 27.74 3.97 -6.45%
EY 37.59 12.48 -7.89 9.72 4.85 3.60 25.17 6.90%
DY 2.84 0.00 0.00 0.00 3.51 2.98 2.98 -0.79%
P/NAPS 0.44 0.00 24.78 0.79 0.95 1.12 1.65 -19.75%

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