[PUNCAK] YoY Cumulative 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- 58.04%
YoY- 35082.68%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 175,175 364,987 851,779 1,128,574 1,660,268 1,544,648 1,425,541 -29.47%
PBT -32,908 -35,529 241,250 273,330 -71,833 -94,295 286,215 -
Tax 197,520 202,070 -63,903 -66,397 10,756 22,675 -75,434 -
NP 164,612 166,541 177,347 206,933 -61,077 -71,620 210,781 -4.03%
-
NP to SH 165,301 166,683 177,926 207,226 589 -71,156 138,613 2.97%
-
Tax Rate - - 26.49% 24.29% - - 26.36% -
Total Cost 10,563 198,446 674,432 921,641 1,721,345 1,616,268 1,214,760 -54.63%
-
Net Worth 2,234,800 1,940,745 1,755,121 499,091 50,485 1,227,297 1,468,774 7.24%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,234,800 1,940,745 1,755,121 499,091 50,485 1,227,297 1,468,774 7.24%
NOSH 412,324 409,439 409,119 409,091 420,714 409,099 409,129 0.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 93.97% 45.63% 20.82% 18.34% -3.68% -4.64% 14.79% -
ROE 7.40% 8.59% 10.14% 41.52% 1.17% -5.80% 9.44% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.48 89.14 208.20 275.87 394.63 377.57 348.43 -29.57%
EPS 40.09 40.71 43.49 50.65 0.14 -17.39 33.88 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.42 4.74 4.29 1.22 0.12 3.00 3.59 7.10%
Adjusted Per Share Value based on latest NOSH - 409,095
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.17 81.60 190.44 252.33 371.20 345.35 318.72 -29.47%
EPS 36.96 37.27 39.78 46.33 0.13 -15.91 30.99 2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9966 4.3391 3.9241 1.1159 0.1129 2.744 3.2839 7.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.61 3.35 3.14 1.32 1.15 2.90 3.23 -
P/RPS 6.14 3.76 1.51 0.48 0.29 0.77 0.93 36.94%
P/EPS 6.51 8.23 7.22 2.61 821.43 -16.67 9.53 -6.15%
EY 15.36 12.15 13.85 38.38 0.12 -6.00 10.49 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.73 1.08 9.58 0.97 0.90 -9.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 -
Price 2.85 3.31 3.40 1.29 1.09 2.60 3.17 -
P/RPS 6.71 3.71 1.63 0.47 0.28 0.69 0.91 39.49%
P/EPS 7.11 8.13 7.82 2.55 778.57 -14.95 9.36 -4.47%
EY 14.07 12.30 12.79 39.27 0.13 -6.69 10.69 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.79 1.06 9.08 0.87 0.88 -8.09%

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