[PUNCAK] QoQ Annualized Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
PNHB - 2Q 2014.pdf 
