[PUNCAK] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 108.9%
YoY- 100.83%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 486,649 1,135,705 1,504,765 2,213,690 2,059,530 1,900,721 1,408,804 -16.22%
PBT -47,372 321,666 364,440 -95,777 -125,726 381,620 65,684 -
Tax 269,426 -85,204 -88,529 14,341 30,233 -100,578 -44,902 -
NP 222,054 236,462 275,910 -81,436 -95,493 281,041 20,781 48.38%
-
NP to SH 222,244 237,234 276,301 785 -94,874 184,817 33,772 36.87%
-
Tax Rate - 26.49% 24.29% - - 26.36% 68.36% -
Total Cost 264,594 899,242 1,228,854 2,295,126 2,155,023 1,619,680 1,388,022 -24.12%
-
Net Worth 1,940,745 1,755,121 499,091 50,485 1,227,297 1,468,773 1,349,824 6.23%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,940,745 1,755,121 499,091 50,485 1,227,297 1,468,773 1,349,824 6.23%
NOSH 409,439 409,119 409,091 420,714 409,099 409,129 409,037 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 45.63% 20.82% 18.34% -3.68% -4.64% 14.79% 1.48% -
ROE 11.45% 13.52% 55.36% 1.56% -7.73% 12.58% 2.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 118.86 277.60 367.83 526.17 503.43 464.58 344.42 -16.24%
EPS 54.28 57.99 67.53 0.19 -23.19 45.17 8.25 36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.74 4.29 1.22 0.12 3.00 3.59 3.30 6.21%
Adjusted Per Share Value based on latest NOSH - 409,918
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 108.80 253.92 336.44 494.94 460.47 424.96 314.98 -16.22%
EPS 49.69 53.04 61.78 0.18 -21.21 41.32 7.55 36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3391 3.9241 1.1159 0.1129 2.744 3.2839 3.0179 6.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.35 3.14 1.32 1.15 2.90 3.23 2.91 -
P/RPS 2.82 1.13 0.36 0.22 0.58 0.70 0.84 22.35%
P/EPS 6.17 5.42 1.95 616.07 -12.50 7.15 35.25 -25.19%
EY 16.20 18.47 51.17 0.16 -8.00 13.99 2.84 33.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 1.08 9.58 0.97 0.90 0.88 -3.51%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 20/11/08 -
Price 3.31 3.40 1.29 1.09 2.60 3.17 2.30 -
P/RPS 2.78 1.22 0.35 0.21 0.52 0.68 0.67 26.75%
P/EPS 6.10 5.86 1.91 583.93 -11.21 7.02 27.86 -22.35%
EY 16.40 17.05 52.36 0.17 -8.92 14.25 3.59 28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 1.06 9.08 0.87 0.88 0.70 0.00%

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