Highlights

[PUNCAK] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -59.57%    YoY -     -56.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 193,216 161,263 10,508 144,022 332,581 317,938 201,260 -2.68%
  QoQ % 19.81% 1,434.67% -92.70% -56.70% 4.61% 57.97% -
  Horiz. % 96.00% 80.13% 5.22% 71.56% 165.25% 157.97% 100.00%
PBT -6,907 3,192 -31,814 -39,300 79,530 82,892 78,828 -
  QoQ % -316.38% 110.03% 19.05% -149.42% -4.06% 5.16% -
  Horiz. % -8.76% 4.05% -40.36% -49.86% 100.89% 105.16% 100.00%
Tax 67,425 56,525 78,120 61,753 -23,764 -21,781 -18,358 -
  QoQ % 19.28% -27.64% 26.50% 359.86% -9.10% -18.65% -
  Horiz. % -367.28% -307.90% -425.54% -336.38% 129.45% 118.65% 100.00%
NP 60,518 59,717 46,306 22,453 55,766 61,111 60,470 0.05%
  QoQ % 1.34% 28.96% 106.24% -59.74% -8.75% 1.06% -
  Horiz. % 100.08% 98.75% 76.58% 37.13% 92.22% 101.06% 100.00%
NP to SH 60,291 59,898 46,494 22,625 55,966 61,305 60,655 -0.40%
  QoQ % 0.66% 28.83% 105.50% -59.57% -8.71% 1.07% -
  Horiz. % 99.40% 98.75% 76.65% 37.30% 92.27% 101.07% 100.00%
Tax Rate - % -1,770.83 % - % - % 29.88 % 26.28 % 23.29 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.70% 12.84% -
  Horiz. % 0.00% -7,603.39% 0.00% 0.00% 128.30% 112.84% 100.00%
Total Cost 132,698 101,546 -35,798 121,569 276,815 256,827 140,790 -3.87%
  QoQ % 30.68% 383.66% -129.45% -56.08% 7.78% 82.42% -
  Horiz. % 94.25% 72.13% -25.43% 86.35% 196.62% 182.42% 100.00%
Net Worth 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 1,623,738 12.59%
  QoQ % 3.09% 3.34% 2.55% 1.20% 2.67% 5.28% -
  Horiz. % 119.48% 115.91% 112.17% 109.38% 108.09% 105.28% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 1,623,738 12.59%
  QoQ % 3.09% 3.34% 2.55% 1.20% 2.67% 5.28% -
  Horiz. % 119.48% 115.91% 112.17% 109.38% 108.09% 105.28% 100.00%
NOSH 409,307 409,139 409,278 409,234 409,108 408,972 409,002 0.05%
  QoQ % 0.04% -0.03% 0.01% 0.03% 0.03% -0.01% -
  Horiz. % 100.07% 100.03% 100.07% 100.06% 100.03% 99.99% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 31.32 % 37.03 % 440.67 % 15.59 % 16.77 % 19.22 % 30.05 % 2.80%
  QoQ % -15.42% -91.60% 2,726.62% -7.04% -12.75% -36.04% -
  Horiz. % 104.23% 123.23% 1,466.46% 51.88% 55.81% 63.96% 100.00%
ROE 3.11 % 3.18 % 2.55 % 1.27 % 3.19 % 3.59 % 3.74 % -11.56%
  QoQ % -2.20% 24.71% 100.79% -60.19% -11.14% -4.01% -
  Horiz. % 83.16% 85.03% 68.18% 33.96% 85.29% 95.99% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.21 39.42 2.57 35.19 81.29 77.74 49.21 -2.73%
  QoQ % 19.76% 1,433.85% -92.70% -56.71% 4.57% 57.98% -
  Horiz. % 95.94% 80.11% 5.22% 71.51% 165.19% 157.98% 100.00%
EPS 14.73 14.64 11.37 5.53 13.68 14.99 14.83 -0.45%
  QoQ % 0.61% 28.76% 105.61% -59.58% -8.74% 1.08% -
  Horiz. % 99.33% 98.72% 76.67% 37.29% 92.25% 101.08% 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 4.7400 4.6000 4.4500 4.3400 4.2900 4.1800 3.9700 12.53%
  QoQ % 3.04% 3.37% 2.53% 1.17% 2.63% 5.29% -
  Horiz. % 119.40% 115.87% 112.09% 109.32% 108.06% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.01 35.89 2.34 32.06 74.02 70.77 44.80 -2.68%
  QoQ % 19.84% 1,433.76% -92.70% -56.69% 4.59% 57.97% -
  Horiz. % 96.00% 80.11% 5.22% 71.56% 165.22% 157.97% 100.00%
EPS 13.42 13.33 10.35 5.04 12.46 13.65 13.50 -0.40%
  QoQ % 0.68% 28.79% 105.36% -59.55% -8.72% 1.11% -
  Horiz. % 99.41% 98.74% 76.67% 37.33% 92.30% 101.11% 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 4.3182 4.1890 4.0538 3.9531 3.9064 3.8050 3.6141 12.59%
  QoQ % 3.08% 3.34% 2.55% 1.20% 2.66% 5.28% -
  Horiz. % 119.48% 115.91% 112.17% 109.38% 108.09% 105.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.3500 3.3500 2.8500 3.2500 3.1400 1.9100 1.5100 -
P/RPS 7.10 8.50 111.01 9.23 3.86 2.46 3.07 74.79%
  QoQ % -16.47% -92.34% 1,102.71% 139.12% 56.91% -19.87% -
  Horiz. % 231.27% 276.87% 3,615.96% 300.65% 125.73% 80.13% 100.00%
P/EPS 22.74 22.88 25.09 58.79 22.95 12.74 10.18 70.80%
  QoQ % -0.61% -8.81% -57.32% 156.17% 80.14% 25.15% -
  Horiz. % 223.38% 224.75% 246.46% 577.50% 225.44% 125.15% 100.00%
EY 4.40 4.37 3.99 1.70 4.36 7.85 9.82 -41.42%
  QoQ % 0.69% 9.52% 134.71% -61.01% -44.46% -20.06% -
  Horiz. % 44.81% 44.50% 40.63% 17.31% 44.40% 79.94% 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 0.71 0.73 0.64 0.75 0.73 0.46 0.38 51.64%
  QoQ % -2.74% 14.06% -14.67% 2.74% 58.70% 21.05% -
  Horiz. % 186.84% 192.11% 168.42% 197.37% 192.11% 121.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 -
Price 3.3100 3.2700 3.0100 3.5500 3.4000 2.6400 1.7600 -
P/RPS 7.01 8.30 117.24 10.09 4.18 3.40 3.58 56.45%
  QoQ % -15.54% -92.92% 1,061.94% 141.39% 22.94% -5.03% -
  Horiz. % 195.81% 231.84% 3,274.86% 281.84% 116.76% 94.97% 100.00%
P/EPS 22.47 22.34 26.50 64.21 24.85 17.61 11.87 52.97%
  QoQ % 0.58% -15.70% -58.73% 158.39% 41.11% 48.36% -
  Horiz. % 189.30% 188.21% 223.25% 540.94% 209.35% 148.36% 100.00%
EY 4.45 4.48 3.77 1.56 4.02 5.68 8.43 -34.66%
  QoQ % -0.67% 18.83% 141.67% -61.19% -29.23% -32.62% -
  Horiz. % 52.79% 53.14% 44.72% 18.51% 47.69% 67.38% 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 0.70 0.71 0.68 0.82 0.79 0.63 0.44 36.24%
  QoQ % -1.41% 4.41% -17.07% 3.80% 25.40% 43.18% -
  Horiz. % 159.09% 161.36% 154.55% 186.36% 179.55% 143.18% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers