Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     14.41%    YoY -     -12.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 253,896 606,635 486,649 343,542 42,032 514,348 1,135,705 -63.20%
  QoQ % -58.15% 24.66% 41.66% 717.33% -91.83% -54.71% -
  Horiz. % 22.36% 53.41% 42.85% 30.25% 3.70% 45.29% 100.00%
PBT -17,856 -8,884 -47,372 -57,244 -127,256 -79,501 321,666 -
  QoQ % -100.99% 81.25% 17.25% 55.02% -60.07% -124.72% -
  Horiz. % -5.55% -2.76% -14.73% -17.80% -39.56% -24.72% 100.00%
Tax 280,536 256,836 269,426 269,290 312,480 279,302 -85,204 -
  QoQ % 9.23% -4.67% 0.05% -13.82% 11.88% 427.80% -
  Horiz. % -329.25% -301.44% -316.21% -316.05% -366.74% -327.80% 100.00%
NP 262,680 247,952 222,054 212,046 185,224 199,801 236,462 7.27%
  QoQ % 5.94% 11.66% 4.72% 14.48% -7.30% -15.50% -
  Horiz. % 111.09% 104.86% 93.91% 89.67% 78.33% 84.50% 100.00%
NP to SH 263,328 248,383 222,244 212,784 185,976 200,551 237,234 7.21%
  QoQ % 6.02% 11.76% 4.45% 14.41% -7.27% -15.46% -
  Horiz. % 111.00% 104.70% 93.68% 89.69% 78.39% 84.54% 100.00%
Tax Rate - % - % - % - % - % - % 26.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost -8,784 358,683 264,594 131,496 -143,192 314,547 899,242 -
  QoQ % -102.45% 35.56% 101.22% 191.83% -145.52% -65.02% -
  Horiz. % -0.98% 39.89% 29.42% 14.62% -15.92% 34.98% 100.00%
Net Worth 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 13.39%
  QoQ % 2.82% 6.18% 3.10% 3.35% 2.57% 1.17% -
  Horiz. % 120.72% 117.41% 110.58% 107.25% 103.77% 101.17% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 13.39%
  QoQ % 2.82% 6.18% 3.10% 3.35% 2.57% 1.17% -
  Horiz. % 120.72% 117.41% 110.58% 107.25% 103.77% 101.17% 100.00%
NOSH 412,222 410,482 409,439 409,200 409,278 409,132 409,119 0.51%
  QoQ % 0.42% 0.25% 0.06% -0.02% 0.04% 0.00% -
  Horiz. % 100.76% 100.33% 100.08% 100.02% 100.04% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 103.46 % 40.87 % 45.63 % 61.72 % 440.67 % 38.85 % 20.82 % 191.49%
  QoQ % 153.14% -10.43% -26.07% -85.99% 1,034.29% 86.60% -
  Horiz. % 496.93% 196.30% 219.16% 296.45% 2,116.57% 186.60% 100.00%
ROE 12.43 % 12.05 % 11.45 % 11.30 % 10.21 % 11.29 % 13.52 % -5.45%
  QoQ % 3.15% 5.24% 1.33% 10.68% -9.57% -16.49% -
  Horiz. % 91.94% 89.13% 84.69% 83.58% 75.52% 83.51% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.59 147.79 118.86 83.95 10.27 125.72 277.60 -63.38%
  QoQ % -58.33% 24.34% 41.58% 717.43% -91.83% -54.71% -
  Horiz. % 22.19% 53.24% 42.82% 30.24% 3.70% 45.29% 100.00%
EPS 63.88 60.51 54.28 52.00 45.48 49.02 57.99 6.67%
  QoQ % 5.57% 11.48% 4.38% 14.34% -7.22% -15.47% -
  Horiz. % 110.16% 104.35% 93.60% 89.67% 78.43% 84.53% 100.00%
DPS 0.00 0.00 - 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.1400 5.0200 4.7400 4.6000 4.4500 4.3400 4.2900 12.82%
  QoQ % 2.39% 5.91% 3.04% 3.37% 2.53% 1.17% -
  Horiz. % 119.81% 117.02% 110.49% 107.23% 103.73% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 56.51 135.02 108.32 76.46 9.36 114.48 252.78 -63.20%
  QoQ % -58.15% 24.65% 41.67% 716.88% -91.82% -54.71% -
  Horiz. % 22.36% 53.41% 42.85% 30.25% 3.70% 45.29% 100.00%
EPS 58.61 55.28 49.47 47.36 41.39 44.64 52.80 7.21%
  QoQ % 6.02% 11.74% 4.46% 14.42% -7.28% -15.45% -
  Horiz. % 111.00% 104.70% 93.69% 89.70% 78.39% 84.55% 100.00%
DPS 0.00 0.00 - 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.7160 4.5865 4.3196 4.1896 4.0538 3.9521 3.9065 13.39%
  QoQ % 2.82% 6.18% 3.10% 3.35% 2.57% 1.17% -
  Horiz. % 120.72% 117.41% 110.57% 107.25% 103.77% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.6600 2.9600 3.3500 3.3500 2.8500 3.2500 3.1400 -
P/RPS 4.32 2.00 2.82 3.99 27.75 2.59 1.13 144.70%
  QoQ % 116.00% -29.08% -29.32% -85.62% 971.43% 129.20% -
  Horiz. % 382.30% 176.99% 249.56% 353.10% 2,455.75% 229.20% 100.00%
P/EPS 4.16 4.89 6.17 6.44 6.27 6.63 5.42 -16.18%
  QoQ % -14.93% -20.75% -4.19% 2.71% -5.43% 22.32% -
  Horiz. % 76.75% 90.22% 113.84% 118.82% 115.68% 122.32% 100.00%
EY 24.02 20.44 16.20 15.52 15.94 15.08 18.47 19.16%
  QoQ % 17.51% 26.17% 4.38% -2.63% 5.70% -18.35% -
  Horiz. % 130.05% 110.67% 87.71% 84.03% 86.30% 81.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.59 0.71 0.73 0.64 0.75 0.73 -20.26%
  QoQ % -11.86% -16.90% -2.74% 14.06% -14.67% 2.74% -
  Horiz. % 71.23% 80.82% 97.26% 100.00% 87.67% 102.74% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 -
Price 2.5500 2.8000 3.3100 3.2700 3.0100 3.5500 3.4000 -
P/RPS 4.14 1.89 2.78 3.89 29.31 2.82 1.22 125.99%
  QoQ % 119.05% -32.01% -28.53% -86.73% 939.36% 131.15% -
  Horiz. % 339.34% 154.92% 227.87% 318.85% 2,402.46% 231.15% 100.00%
P/EPS 3.99 4.63 6.10 6.29 6.62 7.24 5.86 -22.62%
  QoQ % -13.82% -24.10% -3.02% -4.98% -8.56% 23.55% -
  Horiz. % 68.09% 79.01% 104.10% 107.34% 112.97% 123.55% 100.00%
EY 25.05 21.61 16.40 15.90 15.10 13.81 17.05 29.27%
  QoQ % 15.92% 31.77% 3.14% 5.30% 9.34% -19.00% -
  Horiz. % 146.92% 126.74% 96.19% 93.26% 88.56% 81.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.56 0.70 0.71 0.68 0.82 0.79 -26.30%
  QoQ % -10.71% -20.00% -1.41% 4.41% -17.07% 3.80% -
  Horiz. % 63.29% 70.89% 88.61% 89.87% 86.08% 103.80% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

185  575  616  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.875+0.165 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.255-0.065 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.19+0.23 
 DGB 0.105-0.02 
 DNEX-WD 0.04+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS