[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.36%
YoY- 35082.7%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,038,396 805,040 1,563,032 1,504,765 1,314,214 917,188 2,591,509 -45.67%
PBT 323,440 315,312 325,372 364,440 386,764 286,332 -75,163 -
Tax -80,278 -73,432 -66,991 -88,529 -124,886 -87,640 -8,559 345.35%
NP 243,162 241,880 258,381 275,910 261,878 198,692 -83,722 -
-
NP to SH 243,920 242,620 259,388 276,301 262,244 197,820 9,320 783.25%
-
Tax Rate 24.82% 23.29% 20.59% 24.29% 32.29% 30.61% - -
Total Cost 795,234 563,160 1,304,651 1,228,854 1,052,336 718,496 2,675,231 -55.49%
-
Net Worth 1,710,140 1,623,738 1,583,143 499,091 409,088 0 73,578 715.99%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,454 - - - - -
Div Payout % - - 7.89% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,710,140 1,623,738 1,583,143 499,091 409,088 0 73,578 715.99%
NOSH 409,124 409,002 409,081 409,091 409,088 409,007 408,771 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.42% 30.05% 16.53% 18.34% 19.93% 21.66% -3.23% -
ROE 14.26% 14.94% 16.38% 55.36% 64.10% 0.00% 12.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 253.81 196.83 382.08 367.83 321.25 224.25 633.97 -45.71%
EPS 59.62 59.32 63.40 67.53 64.10 48.36 2.28 782.74%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 3.97 3.87 1.22 1.00 0.00 0.18 715.52%
Adjusted Per Share Value based on latest NOSH - 409,095
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 232.16 179.99 349.46 336.44 293.83 205.06 579.41 -45.68%
EPS 54.54 54.24 57.99 61.78 58.63 44.23 2.08 784.36%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 0.00 -
NAPS 3.8235 3.6303 3.5396 1.1159 0.9146 0.00 0.1645 716.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.91 1.51 1.18 1.32 1.30 1.40 0.96 -
P/RPS 0.75 0.77 0.31 0.36 0.40 0.62 0.15 192.68%
P/EPS 3.20 2.55 1.86 1.95 2.03 2.89 42.11 -82.08%
EY 31.21 39.28 53.74 51.17 49.31 34.55 2.38 456.96%
DY 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.30 1.08 1.30 0.00 5.33 -80.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 2.64 1.76 1.34 1.29 1.30 1.31 1.32 -
P/RPS 1.04 0.89 0.35 0.35 0.40 0.58 0.21 190.82%
P/EPS 4.43 2.97 2.11 1.91 2.03 2.71 57.89 -82.00%
EY 22.58 33.70 47.32 52.36 49.31 36.92 1.73 455.21%
DY 0.00 0.00 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.35 1.06 1.30 0.00 7.33 -80.55%

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