[PUNCAK] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.17%
YoY- 2683.13%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 188,694 606,635 514,348 1,563,032 2,591,509 2,120,144 1,887,000 -31.85%
PBT -152,430 -8,884 -79,501 325,372 -75,163 -108,315 312,606 -
Tax 215,488 256,836 279,302 -66,991 -8,559 35,308 -84,850 -
NP 63,058 247,952 199,801 258,381 -83,722 -73,007 227,756 -19.26%
-
NP to SH 65,576 248,383 200,551 259,388 9,320 -72,343 142,320 -12.11%
-
Tax Rate - - - 20.59% - - 27.14% -
Total Cost 125,636 358,683 314,547 1,304,651 2,675,231 2,193,151 1,659,244 -34.94%
-
Net Worth 1,605,232 2,060,622 1,775,635 1,583,143 73,578 12,274 1,472,642 1.44%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 428,062 - - 20,454 - - - -
Div Payout % 652.77% - - 7.89% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,605,232 2,060,622 1,775,635 1,583,143 73,578 12,274 1,472,642 1.44%
NOSH 449,283 410,482 409,132 409,081 408,771 409,150 409,067 1.57%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 33.42% 40.87% 38.85% 16.53% -3.23% -3.44% 12.07% -
ROE 4.09% 12.05% 11.29% 16.38% 12.67% -589.37% 9.66% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.08 147.79 125.72 382.08 633.97 518.18 461.29 -32.37%
EPS 15.58 60.51 49.02 63.40 2.28 -17.68 34.79 -12.52%
DPS 100.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.75 5.02 4.34 3.87 0.18 0.03 3.60 0.68%
Adjusted Per Share Value based on latest NOSH - 408,896
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.01 135.04 114.50 347.95 576.90 471.97 420.07 -31.85%
EPS 14.60 55.29 44.65 57.74 2.07 -16.10 31.68 -12.10%
DPS 95.29 0.00 0.00 4.55 0.00 0.00 0.00 -
NAPS 3.5735 4.5872 3.9528 3.5243 0.1638 0.0273 3.2783 1.44%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.46 2.96 3.25 1.18 0.96 2.30 3.03 -
P/RPS 3.31 2.00 2.59 0.31 0.15 0.44 0.66 30.81%
P/EPS 9.53 4.89 6.63 1.86 42.11 -13.01 8.71 1.51%
EY 10.49 20.44 15.08 53.74 2.38 -7.69 11.48 -1.49%
DY 68.49 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.39 0.59 0.75 0.30 5.33 76.67 0.84 -11.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 1.09 2.80 3.55 1.34 1.32 2.38 2.68 -
P/RPS 2.47 1.89 2.82 0.35 0.21 0.46 0.58 27.30%
P/EPS 7.12 4.63 7.24 2.11 57.89 -13.46 7.70 -1.29%
EY 14.05 21.61 13.81 47.32 1.73 -7.43 12.98 1.32%
DY 91.74 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.82 0.35 7.33 79.33 0.74 -14.44%

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