[PUNCAK] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1578.82%
YoY- -150.0%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,286,237 2,059,815 2,235,764 2,006,107 1,784,221 1,420,002 1,548,329 -3.04%
PBT 293,292 270,000 -85,851 -67,904 291,831 53,478 398,237 -4.96%
Tax -64,497 -85,712 23,389 13,259 -74,496 -38,504 -41,987 7.40%
NP 228,795 184,288 -62,462 -54,645 217,335 14,974 356,250 -7.10%
-
NP to SH 230,088 215,957 -596 -67,449 134,906 29,145 327,730 -5.71%
-
Tax Rate 21.99% 31.75% - - 25.53% 72.00% 10.54% -
Total Cost 1,057,442 1,875,527 2,298,226 2,060,752 1,566,886 1,405,028 1,192,079 -1.97%
-
Net Worth 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 6.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 20,444 - - - 41,125 41,090 40,419 -10.72%
Div Payout % 8.89% - - - 30.48% 140.99% 12.33% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 1,234,051 6.04%
NOSH 409,108 409,095 409,918 409,103 408,967 408,745 411,350 -0.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.79% 8.95% -2.79% -2.72% 12.18% 1.05% 23.01% -
ROE 13.11% 43.27% -1.21% -5.50% 9.19% 2.16% 26.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 314.40 503.51 545.42 490.37 436.27 347.40 376.40 -2.95%
EPS 56.24 52.79 -0.15 -16.49 32.99 7.13 79.67 -5.63%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 9.83 -10.64%
NAPS 4.29 1.22 0.12 3.00 3.59 3.30 3.00 6.13%
Adjusted Per Share Value based on latest NOSH - 409,103
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 287.58 460.53 499.87 448.52 398.92 317.48 346.17 -3.04%
EPS 51.44 48.28 -0.13 -15.08 30.16 6.52 73.27 -5.72%
DPS 4.57 0.00 0.00 0.00 9.19 9.19 9.04 -10.73%
NAPS 3.924 1.1159 0.11 2.744 3.2826 3.0158 2.7591 6.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.14 1.32 1.15 2.90 3.23 2.91 4.36 -
P/RPS 1.00 0.26 0.21 0.59 0.74 0.84 1.16 -2.44%
P/EPS 5.58 2.50 -790.95 -17.59 9.79 40.81 5.47 0.33%
EY 17.91 39.99 -0.13 -5.69 10.21 2.45 18.27 -0.33%
DY 1.59 0.00 0.00 0.00 3.10 3.44 2.25 -5.61%
P/NAPS 0.73 1.08 9.58 0.97 0.90 0.88 1.45 -10.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 20/11/08 22/11/07 -
Price 3.40 1.29 1.09 2.60 3.17 2.30 4.70 -
P/RPS 1.08 0.26 0.20 0.53 0.73 0.66 1.25 -2.40%
P/EPS 6.05 2.44 -749.68 -15.77 9.61 32.26 5.90 0.41%
EY 16.54 40.92 -0.13 -6.34 10.41 3.10 16.95 -0.40%
DY 1.47 0.00 0.00 0.00 3.15 4.35 2.09 -5.69%
P/NAPS 0.79 1.06 9.08 0.87 0.88 0.70 1.57 -10.80%

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