[PUNCAK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 617.67%
YoY- 192.81%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,563,032 2,059,815 2,162,204 2,274,175 2,591,509 2,235,764 2,182,721 -19.87%
PBT 325,372 270,000 163,696 29,593 -75,163 -85,851 -85,482 -
Tax -66,991 -85,712 -73,541 -34,013 -8,559 23,389 15,716 -
NP 258,381 184,288 90,155 -4,420 -83,722 -62,462 -69,766 -
-
NP to SH 259,388 215,957 144,854 66,887 9,320 -596 -30,862 -
-
Tax Rate 20.59% 31.75% 44.93% 114.94% - - - -
Total Cost 1,304,651 1,875,527 2,072,049 2,278,595 2,675,231 2,298,226 2,252,487 -30.40%
-
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,444 - - - - - - -
Div Payout % 7.88% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 408,896 499,096 409,160 0 73,783 49,190 41,111 359.28%
NOSH 408,896 409,095 409,160 409,007 409,906 409,918 411,111 -0.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.53% 8.95% 4.17% -0.19% -3.23% -2.79% -3.20% -
ROE 63.44% 43.27% 35.40% 0.00% 12.63% -1.21% -75.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 382.26 503.51 528.45 556.02 632.22 545.42 530.93 -19.58%
EPS 63.44 52.79 35.40 16.35 2.27 -0.15 -7.51 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.22 1.00 0.00 0.18 0.12 0.10 360.93%
Adjusted Per Share Value based on latest NOSH - 409,007
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 349.46 460.53 483.42 508.46 579.41 499.87 488.01 -19.87%
EPS 57.99 48.28 32.39 14.95 2.08 -0.13 -6.90 -
DPS 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9142 1.1159 0.9148 0.00 0.165 0.11 0.0919 359.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.18 1.32 1.30 1.40 0.96 1.15 1.99 -
P/RPS 0.31 0.26 0.25 0.25 0.15 0.21 0.37 -11.07%
P/EPS 1.86 2.50 3.67 8.56 42.22 -790.95 -26.51 -
EY 53.76 39.99 27.23 11.68 2.37 -0.13 -3.77 -
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.08 1.30 0.00 5.33 9.58 19.90 -84.66%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 23/11/11 25/08/11 -
Price 1.34 1.29 1.30 1.31 1.32 1.09 1.22 -
P/RPS 0.35 0.26 0.25 0.24 0.21 0.20 0.23 32.13%
P/EPS 2.11 2.44 3.67 8.01 58.06 -749.68 -16.25 -
EY 47.34 40.92 27.23 12.48 1.72 -0.13 -6.15 -
DY 3.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.06 1.30 0.00 7.33 9.08 12.20 -76.91%

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