Highlights

[PUNCAK] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -377.83%    YoY -     -169.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 73,755 70,937 46,898 52,372 188,694 233,566 257,852 -56.42%
  QoQ % 3.97% 51.26% -10.45% -72.25% -19.21% -9.42% -
  Horiz. % 28.60% 27.51% 18.19% 20.31% 73.18% 90.58% 100.00%
PBT -192,091 -211,953 -116,946 -176,144 -152,430 -43,877 -41,004 178.67%
  QoQ % 9.37% -81.24% 33.61% -15.56% -247.40% -7.01% -
  Horiz. % 468.47% 516.91% 285.21% 429.58% 371.74% 107.01% 100.00%
Tax -54,763 -9,818 -10,928 -6,568 215,488 263,359 290,636 -
  QoQ % -457.74% 10.15% -66.38% -103.05% -18.18% -9.38% -
  Horiz. % -18.84% -3.38% -3.76% -2.26% 74.14% 90.62% 100.00%
NP -246,854 -221,772 -127,874 -182,712 63,058 219,482 249,632 -
  QoQ % -11.31% -73.43% 30.01% -389.75% -71.27% -12.08% -
  Horiz. % -98.89% -88.84% -51.23% -73.19% 25.26% 87.92% 100.00%
NP to SH -245,747 -221,572 -127,608 -182,188 65,576 220,401 250,428 -
  QoQ % -10.91% -73.63% 29.96% -377.83% -70.25% -11.99% -
  Horiz. % -98.13% -88.48% -50.96% -72.75% 26.19% 88.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 320,609 292,709 174,772 235,084 125,636 14,084 8,220 1,037.40%
  QoQ % 9.53% 67.48% -25.66% 87.12% 792.05% 71.34% -
  Horiz. % 3,900.35% 3,560.94% 2,126.18% 2,859.90% 1,528.42% 171.34% 100.00%
Net Worth 1,747,847 1,531,955 1,626,552 1,648,495 1,605,232 2,234,800 2,176,917 -13.56%
  QoQ % 14.09% -5.82% -1.33% 2.70% -28.17% 2.66% -
  Horiz. % 80.29% 70.37% 74.72% 75.73% 73.74% 102.66% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 428,062 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 652.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,747,847 1,531,955 1,626,552 1,648,495 1,605,232 2,234,800 2,176,917 -13.56%
  QoQ % 14.09% -5.82% -1.33% 2.70% -28.17% 2.66% -
  Horiz. % 80.29% 70.37% 74.72% 75.73% 73.74% 102.66% 100.00%
NOSH 449,318 449,253 449,323 449,181 428,062 412,324 412,295 5.87%
  QoQ % 0.01% -0.02% 0.03% 4.93% 3.82% 0.01% -
  Horiz. % 108.98% 108.96% 108.98% 108.95% 103.82% 100.01% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -334.69 % -312.63 % -272.66 % -348.87 % 33.42 % 93.97 % 96.81 % -
  QoQ % -7.06% -14.66% 21.84% -1,143.90% -64.44% -2.93% -
  Horiz. % -345.72% -322.93% -281.64% -360.37% 34.52% 97.07% 100.00%
ROE -14.06 % -14.46 % -7.85 % -11.05 % 4.09 % 9.86 % 11.50 % -
  QoQ % 2.77% -84.20% 28.96% -370.17% -58.52% -14.26% -
  Horiz. % -122.26% -125.74% -68.26% -96.09% 35.57% 85.74% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.41 15.79 10.44 11.66 44.08 56.65 62.54 -58.85%
  QoQ % 3.93% 51.25% -10.46% -73.55% -22.19% -9.42% -
  Horiz. % 26.24% 25.25% 16.69% 18.64% 70.48% 90.58% 100.00%
EPS -54.94 -49.53 -28.52 -40.72 15.58 53.45 60.74 -
  QoQ % -10.92% -73.67% 29.96% -361.36% -70.85% -12.00% -
  Horiz. % -90.45% -81.54% -46.95% -67.04% 25.65% 88.00% 100.00%
DPS 0.00 0.00 0.00 0.00 100.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.8900 3.4100 3.6200 3.6700 3.7500 5.4200 5.2800 -18.35%
  QoQ % 14.08% -5.80% -1.36% -2.13% -30.81% 2.65% -
  Horiz. % 73.67% 64.58% 68.56% 69.51% 71.02% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.42 15.79 10.44 11.66 42.00 51.99 57.39 -56.41%
  QoQ % 3.99% 51.25% -10.46% -72.24% -19.22% -9.41% -
  Horiz. % 28.61% 27.51% 18.19% 20.32% 73.18% 90.59% 100.00%
EPS -54.70 -49.32 -28.40 -40.55 14.60 49.06 55.74 -
  QoQ % -10.91% -73.66% 29.96% -377.74% -70.24% -11.98% -
  Horiz. % -98.13% -88.48% -50.95% -72.75% 26.19% 88.02% 100.00%
DPS 0.00 0.00 0.00 0.00 95.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.8903 3.4098 3.6203 3.6692 3.5729 4.9741 4.8453 -13.56%
  QoQ % 14.09% -5.81% -1.33% 2.70% -28.17% 2.66% -
  Horiz. % 80.29% 70.37% 74.72% 75.73% 73.74% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8950 1.1400 1.0400 1.3700 1.4600 2.6100 2.6200 -
P/RPS 5.45 7.22 9.96 11.75 3.31 4.61 4.19 19.06%
  QoQ % -24.52% -27.51% -15.23% 254.98% -28.20% 10.02% -
  Horiz. % 130.07% 172.32% 237.71% 280.43% 79.00% 110.02% 100.00%
P/EPS -1.64 -2.31 -3.66 -3.38 9.53 4.88 4.31 -
  QoQ % 29.00% 36.89% -8.28% -135.47% 95.29% 13.23% -
  Horiz. % -38.05% -53.60% -84.92% -78.42% 221.11% 113.23% 100.00%
EY -61.11 -43.26 -27.31 -29.61 10.49 20.48 23.18 -
  QoQ % -41.26% -58.40% 7.77% -382.27% -48.78% -11.65% -
  Horiz. % -263.63% -186.63% -117.82% -127.74% 45.25% 88.35% 100.00%
DY 0.00 0.00 0.00 0.00 68.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.23 0.33 0.29 0.37 0.39 0.48 0.50 -40.27%
  QoQ % -30.30% 13.79% -21.62% -5.13% -18.75% -4.00% -
  Horiz. % 46.00% 66.00% 58.00% 74.00% 78.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 25/08/16 30/05/16 25/02/16 24/11/15 25/08/15 -
Price 0.9600 1.0000 1.1400 1.2000 1.0900 2.8500 2.4600 -
P/RPS 5.85 6.33 10.92 10.29 2.47 5.03 3.93 30.21%
  QoQ % -7.58% -42.03% 6.12% 316.60% -50.89% 27.99% -
  Horiz. % 148.85% 161.07% 277.86% 261.83% 62.85% 127.99% 100.00%
P/EPS -1.76 -2.03 -4.01 -2.96 7.12 5.33 4.05 -
  QoQ % 13.30% 49.38% -35.47% -141.57% 33.58% 31.60% -
  Horiz. % -43.46% -50.12% -99.01% -73.09% 175.80% 131.60% 100.00%
EY -56.97 -49.32 -24.91 -33.80 14.05 18.76 24.69 -
  QoQ % -15.51% -97.99% 26.30% -340.57% -25.11% -24.02% -
  Horiz. % -230.74% -199.76% -100.89% -136.90% 56.91% 75.98% 100.00%
DY 0.00 0.00 0.00 0.00 91.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.25 0.29 0.31 0.33 0.29 0.53 0.47 -34.23%
  QoQ % -13.79% -6.45% -6.06% 13.79% -45.28% 12.77% -
  Horiz. % 53.19% 61.70% 65.96% 70.21% 61.70% 112.77% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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