[PUNCAK] YoY 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- 35.16%
YoY- 119.79%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
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 193,216 332,581 471,467 573,856 520,813 494,175 354,893 -9.63%
PBT -6,907 79,530 79,948 -26,356 -25,987 98,257 20,963 -
Tax 67,425 -23,764 -3,954 8,217 544 -25,942 -15,305 -
NP 60,518 55,766 75,994 -18,139 -25,443 72,315 5,658 48.40%
-
NP to SH 60,291 55,966 76,104 5,001 -25,265 46,745 12,464 30.03%
-
Tax Rate - 29.88% 4.95% - - 26.40% 73.01% -
Total Cost 132,698 276,815 395,473 591,995 546,256 421,860 349,235 -14.88%
-
Net Worth 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 6.24%
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 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 6.24%
NOSH 409,307 409,108 409,095 409,918 409,103 408,967 408,745 0.02%
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 31.32% 16.77% 16.12% -3.16% -4.89% 14.63% 1.59% -
ROE 3.11% 3.19% 15.25% 10.17% -2.06% 3.18% 0.92% -
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 47.21 81.29 115.25 139.99 127.31 120.83 86.82 -9.65%
EPS 14.73 13.68 18.60 1.22 -6.18 11.43 3.05 29.99%
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 43.20 74.36 105.41 128.30 116.44 110.49 79.35 -9.63%
EPS 13.48 12.51 17.02 1.12 -5.65 10.45 2.79 30.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3377 3.924 1.1159 0.11 2.744 3.2826 3.0158 6.24%
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 7.10 3.86 1.15 0.82 2.28 2.67 3.35 13.32%
P/EPS 22.74 22.95 7.10 94.26 -46.96 28.26 95.43 -21.25%
EY 4.40 4.36 14.09 1.06 -2.13 3.54 1.05 26.95%
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 7.01 4.18 1.12 0.78 2.04 2.62 2.65 17.59%
P/EPS 22.47 24.85 6.93 89.34 -42.10 27.73 75.43 -18.26%
EY 4.45 4.02 14.42 1.12 -2.38 3.61 1.33 22.28%
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