[PUNCAK] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 63,474 241,649 193,216 161,263 10,508 144,022 332,581 -66.88% QoQ % -73.73% 25.07% 19.81% 1,434.67% -92.70% -56.70% - Horiz. % 19.09% 72.66% 58.10% 48.49% 3.16% 43.30% 100.00%
PBT -4,464 26,645 -6,907 3,192 -31,814 -39,300 79,530 - QoQ % -116.75% 485.77% -316.38% 110.03% 19.05% -149.42% - Horiz. % -5.61% 33.50% -8.68% 4.01% -40.00% -49.42% 100.00%
Tax 70,134 54,766 67,425 56,525 78,120 61,753 -23,764 - QoQ % 28.06% -18.77% 19.28% -27.64% 26.50% 359.86% - Horiz. % -295.13% -230.46% -283.73% -237.86% -328.73% -259.86% 100.00%
NP 65,670 81,411 60,518 59,717 46,306 22,453 55,766 11.53% QoQ % -19.34% 34.52% 1.34% 28.96% 106.24% -59.74% - Horiz. % 117.76% 145.99% 108.52% 107.08% 83.04% 40.26% 100.00%
NP to SH 65,832 81,700 60,291 59,898 46,494 22,625 55,966 11.44% QoQ % -19.42% 35.51% 0.66% 28.83% 105.50% -59.57% - Horiz. % 117.63% 145.98% 107.73% 107.03% 83.08% 40.43% 100.00%
Tax Rate - % -205.54 % - % -1,770.83 % - % - % 29.88 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -687.88% 0.00% -5,926.47% 0.00% 0.00% 100.00%
Total Cost -2,196 160,238 132,698 101,546 -35,798 121,569 276,815 - QoQ % -101.37% 20.75% 30.68% 383.66% -129.45% -56.08% - Horiz. % -0.79% 57.89% 47.94% 36.68% -12.93% 43.92% 100.00%
Net Worth 2,118,825 2,075,576 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 13.39% QoQ % 2.08% 6.98% 3.09% 3.34% 2.55% 1.20% - Horiz. % 120.73% 118.26% 110.54% 107.23% 103.77% 101.20% 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 2,075,576 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 13.39% QoQ % 2.08% 6.98% 3.09% 3.34% 2.55% 1.20% - Horiz. % 120.73% 118.26% 110.54% 107.23% 103.77% 101.20% 100.00%
NOSH 412,222 413,461 409,307 409,139 409,278 409,234 409,108 0.51% QoQ % -0.30% 1.01% 0.04% -0.03% 0.01% 0.03% - Horiz. % 100.76% 101.06% 100.05% 100.01% 100.04% 100.03% 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 % 33.69 % 31.32 % 37.03 % 440.67 % 15.59 % 16.77 % 236.75% QoQ % 207.09% 7.57% -15.42% -91.60% 2,726.62% -7.04% - Horiz. % 616.93% 200.89% 186.76% 220.81% 2,627.73% 92.96% 100.00%
ROE 3.11 % 3.94 % 3.11 % 3.18 % 2.55 % 1.27 % 3.19 % -1.68% QoQ % -21.07% 26.69% -2.20% 24.71% 100.79% -60.19% - Horiz. % 97.49% 123.51% 97.49% 99.69% 79.94% 39.81% 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 15.40 58.45 47.21 39.42 2.57 35.19 81.29 -67.05% QoQ % -73.65% 23.81% 19.76% 1,433.85% -92.70% -56.71% - Horiz. % 18.94% 71.90% 58.08% 48.49% 3.16% 43.29% 100.00%
EPS 15.97 19.76 14.73 14.64 11.37 5.53 13.68 10.88% QoQ % -19.18% 34.15% 0.61% 28.76% 105.61% -59.58% - Horiz. % 116.74% 144.44% 107.68% 107.02% 83.11% 40.42% 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 14.13 53.79 43.01 35.89 2.34 32.06 74.02 -66.88% QoQ % -73.73% 25.06% 19.84% 1,433.76% -92.70% -56.69% - Horiz. % 19.09% 72.67% 58.11% 48.49% 3.16% 43.31% 100.00%
EPS 14.65 18.18 13.42 13.33 10.35 5.04 12.46 11.41% QoQ % -19.42% 35.47% 0.68% 28.79% 105.36% -59.55% - Horiz. % 117.58% 145.91% 107.70% 106.98% 83.07% 40.45% 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 4.6197 4.3182 4.1890 4.0538 3.9531 3.9064 13.39% QoQ % 2.08% 6.98% 3.08% 3.34% 2.55% 1.20% - Horiz. % 120.72% 118.26% 110.54% 107.23% 103.77% 101.20% 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 17.27 5.06 7.10 8.50 111.01 9.23 3.86 171.77% QoQ % 241.30% -28.73% -16.47% -92.34% 1,102.71% 139.12% - Horiz. % 447.41% 131.09% 183.94% 220.21% 2,875.91% 239.12% 100.00%
P/EPS 16.66 14.98 22.74 22.88 25.09 58.79 22.95 -19.24% QoQ % 11.21% -34.12% -0.61% -8.81% -57.32% 156.17% - Horiz. % 72.59% 65.27% 99.08% 99.69% 109.32% 256.17% 100.00%
EY 6.00 6.68 4.40 4.37 3.99 1.70 4.36 23.75% QoQ % -10.18% 51.82% 0.69% 9.52% 134.71% -61.01% - Horiz. % 137.61% 153.21% 100.92% 100.23% 91.51% 38.99% 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 16.56 4.79 7.01 8.30 117.24 10.09 4.18 150.58% QoQ % 245.72% -31.67% -15.54% -92.92% 1,061.94% 141.39% - Horiz. % 396.17% 114.59% 167.70% 198.56% 2,804.78% 241.39% 100.00%
P/EPS 15.97 14.17 22.47 22.34 26.50 64.21 24.85 -25.55% QoQ % 12.70% -36.94% 0.58% -15.70% -58.73% 158.39% - Horiz. % 64.27% 57.02% 90.42% 89.90% 106.64% 258.39% 100.00%
EY 6.26 7.06 4.45 4.48 3.77 1.56 4.02 34.38% QoQ % -11.33% 58.65% -0.67% 18.83% 141.67% -61.19% - Horiz. % 155.72% 175.62% 110.70% 111.44% 93.78% 38.81% 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 
