[PUNCAK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 617.67%
YoY- 192.81%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 659,602 805,049 1,534,995 2,274,175 2,161,824 1,948,172 1,512,158 -12.90%
PBT 18,466 91,308 332,617 29,593 -120,764 206,382 130,451 -27.79%
Tax 248,850 94,328 -63,439 -34,013 26,785 -48,648 -48,160 -
NP 267,316 185,636 269,178 -4,420 -93,979 157,734 82,291 21.68%
-
NP to SH 267,721 186,389 270,589 66,887 -72,065 94,644 57,384 29.25%
-
Tax Rate -1,347.61% -103.31% 19.07% 114.94% - 23.57% 36.92% -
Total Cost 392,286 619,413 1,265,817 2,278,595 2,255,803 1,790,438 1,429,867 -19.38%
-
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 412,222 - 20,444 - - - 41,125 46.81%
Div Payout % 153.97% - 7.56% - - - 71.67% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,118,825 1,821,287 1,623,738 0 36,872 1,226,798 1,245,000 9.26%
NOSH 412,222 409,278 409,002 409,007 409,696 408,932 415,000 -0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 40.53% 23.06% 17.54% -0.19% -4.35% 8.10% 5.44% -
ROE 12.64% 10.23% 16.66% 0.00% -195.44% 7.71% 4.61% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 160.01 196.70 375.30 556.02 527.66 476.40 364.38 -12.81%
EPS 64.95 45.54 66.16 16.35 -17.59 23.14 13.83 29.39%
DPS 100.00 0.00 5.00 0.00 0.00 0.00 10.00 46.75%
NAPS 5.14 4.45 3.97 0.00 0.09 3.00 3.00 9.38%
Adjusted Per Share Value based on latest NOSH - 409,007
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 147.47 179.99 343.19 508.46 483.34 435.57 338.09 -12.90%
EPS 59.86 41.67 60.50 14.95 -16.11 21.16 12.83 29.25%
DPS 92.16 0.00 4.57 0.00 0.00 0.00 9.19 46.82%
NAPS 4.7373 4.072 3.6303 0.00 0.0824 2.7429 2.7836 9.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.66 2.85 1.51 1.40 2.29 2.66 2.95 -
P/RPS 1.66 1.45 0.40 0.25 0.43 0.56 0.81 12.69%
P/EPS 4.10 6.26 2.28 8.56 -13.02 11.49 21.33 -24.02%
EY 24.42 15.98 43.81 11.68 -7.68 8.70 4.69 31.63%
DY 37.59 0.00 3.31 0.00 0.00 0.00 3.39 49.30%
P/NAPS 0.52 0.64 0.38 0.00 25.44 0.89 0.98 -10.01%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 29/05/13 29/05/12 31/05/11 26/05/10 25/05/09 -
Price 2.55 3.01 1.76 1.31 2.23 2.38 2.85 -
P/RPS 1.59 1.53 0.47 0.24 0.42 0.50 0.78 12.59%
P/EPS 3.93 6.61 2.66 8.01 -12.68 10.28 20.61 -24.12%
EY 25.47 15.13 37.59 12.48 -7.89 9.72 4.85 31.82%
DY 39.22 0.00 2.84 0.00 0.00 0.00 3.51 49.49%
P/NAPS 0.50 0.68 0.44 0.00 24.78 0.79 0.95 -10.14%

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