Highlights

[PUNCAK] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -8.71%    YoY -     -26.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 161,263 10,508 144,022 332,581 317,938 201,260 434,458 -48.45%
  QoQ % 1,434.67% -92.70% -56.70% 4.61% 57.97% -53.68% -
  Horiz. % 37.12% 2.42% 33.15% 76.55% 73.18% 46.32% 100.00%
PBT 3,192 -31,814 -39,300 79,530 82,892 78,828 52,042 -84.53%
  QoQ % 110.03% 19.05% -149.42% -4.06% 5.16% 51.47% -
  Horiz. % 6.13% -61.13% -75.52% 152.82% 159.28% 151.47% 100.00%
Tax 56,525 78,120 61,753 -23,764 -21,781 -18,358 -594 -
  QoQ % -27.64% 26.50% 359.86% -9.10% -18.65% -2,990.57% -
  Horiz. % -9,515.99% -13,151.52% -10,396.13% 4,000.67% 3,666.83% 3,090.57% 100.00%
NP 59,717 46,306 22,453 55,766 61,111 60,470 51,448 10.48%
  QoQ % 28.96% 106.24% -59.74% -8.75% 1.06% 17.54% -
  Horiz. % 116.07% 90.01% 43.64% 108.39% 118.78% 117.54% 100.00%
NP to SH 59,898 46,494 22,625 55,966 61,305 60,655 52,162 9.69%
  QoQ % 28.83% 105.50% -59.57% -8.71% 1.07% 16.28% -
  Horiz. % 114.83% 89.13% 43.37% 107.29% 117.53% 116.28% 100.00%
Tax Rate -1,770.83 % - % - % 29.88 % 26.28 % 23.29 % 1.14 % -
  QoQ % 0.00% 0.00% 0.00% 13.70% 12.84% 1,942.98% -
  Horiz. % -155,335.97% 0.00% 0.00% 2,621.05% 2,305.26% 2,042.98% 100.00%
Total Cost 101,546 -35,798 121,569 276,815 256,827 140,790 383,010 -58.83%
  QoQ % 383.66% -129.45% -56.08% 7.78% 82.42% -63.24% -
  Horiz. % 26.51% -9.35% 31.74% 72.27% 67.05% 36.76% 100.00%
Net Worth 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 1,623,738 408,896 177.48%
  QoQ % 3.34% 2.55% 1.20% 2.67% 5.28% 297.10% -
  Horiz. % 460.27% 445.42% 434.36% 429.22% 418.08% 397.10% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 20,444 -
  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%
Div Payout % - % - % - % - % - % - % 39.19 % -
  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%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 1,623,738 408,896 177.48%
  QoQ % 3.34% 2.55% 1.20% 2.67% 5.28% 297.10% -
  Horiz. % 460.27% 445.42% 434.36% 429.22% 418.08% 397.10% 100.00%
NOSH 409,139 409,278 409,234 409,108 408,972 409,002 408,896 0.04%
  QoQ % -0.03% 0.01% 0.03% 0.03% -0.01% 0.03% -
  Horiz. % 100.06% 100.09% 100.08% 100.05% 100.02% 100.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 37.03 % 440.67 % 15.59 % 16.77 % 19.22 % 30.05 % 11.84 % 114.31%
  QoQ % -91.60% 2,726.62% -7.04% -12.75% -36.04% 153.80% -
  Horiz. % 312.75% 3,721.88% 131.67% 141.64% 162.33% 253.80% 100.00%
ROE 3.18 % 2.55 % 1.27 % 3.19 % 3.59 % 3.74 % 12.76 % -60.50%
  QoQ % 24.71% 100.79% -60.19% -11.14% -4.01% -70.69% -
  Horiz. % 24.92% 19.98% 9.95% 25.00% 28.13% 29.31% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.42 2.57 35.19 81.29 77.74 49.21 106.25 -48.46%
  QoQ % 1,433.85% -92.70% -56.71% 4.57% 57.98% -53.68% -
  Horiz. % 37.10% 2.42% 33.12% 76.51% 73.17% 46.32% 100.00%
EPS 14.64 11.37 5.53 13.68 14.99 14.83 12.75 9.68%
  QoQ % 28.76% 105.61% -59.58% -8.74% 1.08% 16.31% -
  Horiz. % 114.82% 89.18% 43.37% 107.29% 117.57% 116.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  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%
NAPS 4.6000 4.4500 4.3400 4.2900 4.1800 3.9700 1.0000 177.37%
  QoQ % 3.37% 2.53% 1.17% 2.63% 5.29% 297.00% -
  Horiz. % 460.00% 445.00% 434.00% 429.00% 418.00% 397.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.89 2.34 32.06 74.02 70.77 44.80 96.70 -48.45%
  QoQ % 1,433.76% -92.70% -56.69% 4.59% 57.97% -53.67% -
  Horiz. % 37.11% 2.42% 33.15% 76.55% 73.19% 46.33% 100.00%
EPS 13.33 10.35 5.04 12.46 13.65 13.50 11.61 9.68%
  QoQ % 28.79% 105.36% -59.55% -8.72% 1.11% 16.28% -
  Horiz. % 114.81% 89.15% 43.41% 107.32% 117.57% 116.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  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%
NAPS 4.1890 4.0538 3.9531 3.9064 3.8050 3.6141 0.9101 177.48%
  QoQ % 3.34% 2.55% 1.20% 2.66% 5.28% 297.11% -
  Horiz. % 460.28% 445.42% 434.36% 429.23% 418.09% 397.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.3500 2.8500 3.2500 3.1400 1.9100 1.5100 1.1800 -
P/RPS 8.50 111.01 9.23 3.86 2.46 3.07 1.11 289.96%
  QoQ % -92.34% 1,102.71% 139.12% 56.91% -19.87% 176.58% -
  Horiz. % 765.77% 10,000.90% 831.53% 347.75% 221.62% 276.58% 100.00%
P/EPS 22.88 25.09 58.79 22.95 12.74 10.18 9.25 83.20%
  QoQ % -8.81% -57.32% 156.17% 80.14% 25.15% 10.05% -
  Horiz. % 247.35% 271.24% 635.57% 248.11% 137.73% 110.05% 100.00%
EY 4.37 3.99 1.70 4.36 7.85 9.82 10.81 -45.42%
  QoQ % 9.52% 134.71% -61.01% -44.46% -20.06% -9.16% -
  Horiz. % 40.43% 36.91% 15.73% 40.33% 72.62% 90.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
  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%
P/NAPS 0.73 0.64 0.75 0.73 0.46 0.38 1.18 -27.46%
  QoQ % 14.06% -14.67% 2.74% 58.70% 21.05% -67.80% -
  Horiz. % 61.86% 54.24% 63.56% 61.86% 38.98% 32.20% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 28/02/13 -
Price 3.2700 3.0100 3.5500 3.4000 2.6400 1.7600 1.3400 -
P/RPS 8.30 117.24 10.09 4.18 3.40 3.58 1.26 252.62%
  QoQ % -92.92% 1,061.94% 141.39% 22.94% -5.03% 184.13% -
  Horiz. % 658.73% 9,304.76% 800.79% 331.75% 269.84% 284.13% 100.00%
P/EPS 22.34 26.50 64.21 24.85 17.61 11.87 10.50 65.65%
  QoQ % -15.70% -58.73% 158.39% 41.11% 48.36% 13.05% -
  Horiz. % 212.76% 252.38% 611.52% 236.67% 167.71% 113.05% 100.00%
EY 4.48 3.77 1.56 4.02 5.68 8.43 9.52 -39.58%
  QoQ % 18.83% 141.67% -61.19% -29.23% -32.62% -11.45% -
  Horiz. % 47.06% 39.60% 16.39% 42.23% 59.66% 88.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
  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%
P/NAPS 0.71 0.68 0.82 0.79 0.63 0.44 1.34 -34.60%
  QoQ % 4.41% -17.07% 3.80% 25.40% 43.18% -67.16% -
  Horiz. % 52.99% 50.75% 61.19% 58.96% 47.01% 32.84% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers