[PUNCAK] QoQ Annualized Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
PNHB - 1Q 2016.pdf 
