Highlights

[PUNCAK] QoQ 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 -     28.83%    YoY -     -2.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Hartalega delivers record net profit in Q3 from higher sales volume gloveharicut
PARTNERS & BROKERS