[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.46%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 514,348 1,135,705 1,038,396 805,040 1,563,032 1,504,765 1,314,214 -46.40%
PBT -79,501 321,666 323,440 315,312 325,372 364,440 386,764 -
Tax 279,302 -85,204 -80,278 -73,432 -66,991 -88,529 -124,886 -
NP 199,801 236,462 243,162 241,880 258,381 275,910 261,878 -16.46%
-
NP to SH 200,551 237,234 243,920 242,620 259,388 276,301 262,244 -16.33%
-
Tax Rate - 26.49% 24.82% 23.29% 20.59% 24.29% 32.29% -
Total Cost 314,547 899,242 795,234 563,160 1,304,651 1,228,854 1,052,336 -55.19%
-
Net Worth 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 499,091 409,088 165.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 20,454 - - -
Div Payout % - - - - 7.89% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 499,091 409,088 165.37%
NOSH 409,132 409,119 409,124 409,002 409,081 409,091 409,088 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 38.85% 20.82% 23.42% 30.05% 16.53% 18.34% 19.93% -
ROE 11.29% 13.52% 14.26% 14.94% 16.38% 55.36% 64.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 125.72 277.60 253.81 196.83 382.08 367.83 321.25 -46.40%
EPS 49.02 57.99 59.62 59.32 63.40 67.53 64.10 -16.33%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 4.34 4.29 4.18 3.97 3.87 1.22 1.00 165.35%
Adjusted Per Share Value based on latest NOSH - 409,002
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.50 252.82 231.16 179.21 347.95 334.98 292.56 -46.40%
EPS 44.65 52.81 54.30 54.01 57.74 61.51 58.38 -16.32%
DPS 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
NAPS 3.9528 3.9071 3.807 3.6147 3.5243 1.111 0.9107 165.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.25 3.14 1.91 1.51 1.18 1.32 1.30 -
P/RPS 2.59 1.13 0.75 0.77 0.31 0.36 0.40 246.21%
P/EPS 6.63 5.42 3.20 2.55 1.86 1.95 2.03 119.65%
EY 15.08 18.47 31.21 39.28 53.74 51.17 49.31 -54.51%
DY 0.00 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.75 0.73 0.46 0.38 0.30 1.08 1.30 -30.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 -
Price 3.55 3.40 2.64 1.76 1.34 1.29 1.30 -
P/RPS 2.82 1.22 1.04 0.89 0.35 0.35 0.40 266.36%
P/EPS 7.24 5.86 4.43 2.97 2.11 1.91 2.03 132.89%
EY 13.81 17.05 22.58 33.70 47.32 52.36 49.31 -57.09%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.82 0.79 0.63 0.44 0.35 1.06 1.30 -26.38%

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