[PUNCAK] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 116.57%
YoY- 569.36%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 563,791 648,374 1,425,123 2,162,204 2,182,721 1,979,469 1,644,939 -16.33%
PBT -602 11,608 293,710 163,696 -85,482 56,340 214,537 -
Tax 267,509 172,634 -44,687 -73,541 15,716 -13,227 -63,859 -
NP 266,907 184,242 249,023 90,155 -69,766 43,113 150,678 9.99%
-
NP to SH 267,367 184,983 250,226 144,854 -30,862 4,561 100,625 17.67%
-
Tax Rate - -1,487.20% 15.21% 44.93% - 23.48% 29.77% -
Total Cost 296,884 464,132 1,176,100 2,072,049 2,252,487 1,936,356 1,494,261 -23.60%
-
Net Worth 2,175,725 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 10.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 412,222 - 20,444 - - - 41,125 46.81%
Div Payout % 154.18% - 8.17% - - - 40.87% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,175,725 1,882,040 1,709,505 409,160 41,111 1,227,899 1,227,541 10.00%
NOSH 412,069 409,139 408,972 409,160 411,111 409,299 409,180 0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 47.34% 28.42% 17.47% 4.17% -3.20% 2.18% 9.16% -
ROE 12.29% 9.83% 14.64% 35.40% -75.07% 0.37% 8.20% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 136.82 158.47 348.46 528.45 530.93 483.62 402.01 -16.43%
EPS 64.88 45.21 61.18 35.40 -7.51 1.11 24.59 17.54%
DPS 100.00 0.00 5.00 0.00 0.00 0.00 10.00 46.75%
NAPS 5.28 4.60 4.18 1.00 0.10 3.00 3.00 9.87%
Adjusted Per Share Value based on latest NOSH - 409,160
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.51 144.34 317.25 481.33 485.90 440.66 366.18 -16.33%
EPS 59.52 41.18 55.70 32.25 -6.87 1.02 22.40 17.68%
DPS 91.77 0.00 4.55 0.00 0.00 0.00 9.15 46.82%
NAPS 4.8434 4.1897 3.8056 0.9108 0.0915 2.7335 2.7327 10.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.62 3.35 1.91 1.30 1.99 2.76 3.16 -
P/RPS 1.91 2.11 0.55 0.25 0.37 0.57 0.79 15.84%
P/EPS 4.04 7.41 3.12 3.67 -26.51 247.68 12.85 -17.53%
EY 24.76 13.50 32.03 27.23 -3.77 0.40 7.78 21.27%
DY 38.17 0.00 2.62 0.00 0.00 0.00 3.16 51.44%
P/NAPS 0.50 0.73 0.46 1.30 19.90 0.92 1.05 -11.62%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 25/08/09 -
Price 2.46 3.27 2.64 1.30 1.22 2.84 3.30 -
P/RPS 1.80 2.06 0.76 0.25 0.23 0.59 0.82 13.99%
P/EPS 3.79 7.23 4.31 3.67 -16.25 254.86 13.42 -18.99%
EY 26.38 13.83 23.18 27.23 -6.15 0.39 7.45 23.44%
DY 40.65 0.00 1.89 0.00 0.00 0.00 3.03 54.11%
P/NAPS 0.47 0.71 0.63 1.30 12.20 0.95 1.10 -13.20%

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