Highlights

[PUNCAK] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     105.50%    YoY -     -23.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 241,649 193,216 161,263 10,508 144,022 332,581 317,938 -16.67%
  QoQ % 25.07% 19.81% 1,434.67% -92.70% -56.70% 4.61% -
  Horiz. % 76.01% 60.77% 50.72% 3.31% 45.30% 104.61% 100.00%
PBT 26,645 -6,907 3,192 -31,814 -39,300 79,530 82,892 -52.98%
  QoQ % 485.77% -316.38% 110.03% 19.05% -149.42% -4.06% -
  Horiz. % 32.14% -8.33% 3.85% -38.38% -47.41% 95.94% 100.00%
Tax 54,766 67,425 56,525 78,120 61,753 -23,764 -21,781 -
  QoQ % -18.77% 19.28% -27.64% 26.50% 359.86% -9.10% -
  Horiz. % -251.44% -309.56% -259.52% -358.66% -283.52% 109.10% 100.00%
NP 81,411 60,518 59,717 46,306 22,453 55,766 61,111 21.01%
  QoQ % 34.52% 1.34% 28.96% 106.24% -59.74% -8.75% -
  Horiz. % 133.22% 99.03% 97.72% 75.77% 36.74% 91.25% 100.00%
NP to SH 81,700 60,291 59,898 46,494 22,625 55,966 61,305 21.04%
  QoQ % 35.51% 0.66% 28.83% 105.50% -59.57% -8.71% -
  Horiz. % 133.27% 98.35% 97.70% 75.84% 36.91% 91.29% 100.00%
Tax Rate -205.54 % - % -1,770.83 % - % - % 29.88 % 26.28 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.70% -
  Horiz. % -782.12% 0.00% -6,738.32% 0.00% 0.00% 113.70% 100.00%
Total Cost 160,238 132,698 101,546 -35,798 121,569 276,815 256,827 -26.92%
  QoQ % 20.75% 30.68% 383.66% -129.45% -56.08% 7.78% -
  Horiz. % 62.39% 51.67% 39.54% -13.94% 47.33% 107.78% 100.00%
Net Worth 2,075,576 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 13.77%
  QoQ % 6.98% 3.09% 3.34% 2.55% 1.20% 2.67% -
  Horiz. % 121.41% 113.49% 110.09% 106.54% 103.89% 102.67% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,075,576 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 13.77%
  QoQ % 6.98% 3.09% 3.34% 2.55% 1.20% 2.67% -
  Horiz. % 121.41% 113.49% 110.09% 106.54% 103.89% 102.67% 100.00%
NOSH 413,461 409,307 409,139 409,278 409,234 409,108 408,972 0.73%
  QoQ % 1.01% 0.04% -0.03% 0.01% 0.03% 0.03% -
  Horiz. % 101.10% 100.08% 100.04% 100.07% 100.06% 100.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 33.69 % 31.32 % 37.03 % 440.67 % 15.59 % 16.77 % 19.22 % 45.23%
  QoQ % 7.57% -15.42% -91.60% 2,726.62% -7.04% -12.75% -
  Horiz. % 175.29% 162.96% 192.66% 2,292.77% 81.11% 87.25% 100.00%
ROE 3.94 % 3.11 % 3.18 % 2.55 % 1.27 % 3.19 % 3.59 % 6.38%
  QoQ % 26.69% -2.20% 24.71% 100.79% -60.19% -11.14% -
  Horiz. % 109.75% 86.63% 88.58% 71.03% 35.38% 88.86% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.45 47.21 39.42 2.57 35.19 81.29 77.74 -17.27%
  QoQ % 23.81% 19.76% 1,433.85% -92.70% -56.71% 4.57% -
  Horiz. % 75.19% 60.73% 50.71% 3.31% 45.27% 104.57% 100.00%
EPS 19.76 14.73 14.64 11.37 5.53 13.68 14.99 20.16%
  QoQ % 34.15% 0.61% 28.76% 105.61% -59.58% -8.74% -
  Horiz. % 131.82% 98.27% 97.67% 75.85% 36.89% 91.26% 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 5.0200 4.7400 4.6000 4.4500 4.3400 4.2900 4.1800 12.95%
  QoQ % 5.91% 3.04% 3.37% 2.53% 1.17% 2.63% -
  Horiz. % 120.10% 113.40% 110.05% 106.46% 103.83% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.79 43.01 35.89 2.34 32.06 74.02 70.77 -16.67%
  QoQ % 25.06% 19.84% 1,433.76% -92.70% -56.69% 4.59% -
  Horiz. % 76.01% 60.77% 50.71% 3.31% 45.30% 104.59% 100.00%
EPS 18.18 13.42 13.33 10.35 5.04 12.46 13.65 20.99%
  QoQ % 35.47% 0.68% 28.79% 105.36% -59.55% -8.72% -
  Horiz. % 133.19% 98.32% 97.66% 75.82% 36.92% 91.28% 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 4.6197 4.3182 4.1890 4.0538 3.9531 3.9064 3.8050 13.77%
  QoQ % 6.98% 3.08% 3.34% 2.55% 1.20% 2.66% -
  Horiz. % 121.41% 113.49% 110.09% 106.54% 103.89% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.9600 3.3500 3.3500 2.8500 3.2500 3.1400 1.9100 -
P/RPS 5.06 7.10 8.50 111.01 9.23 3.86 2.46 61.52%
  QoQ % -28.73% -16.47% -92.34% 1,102.71% 139.12% 56.91% -
  Horiz. % 205.69% 288.62% 345.53% 4,512.60% 375.20% 156.91% 100.00%
P/EPS 14.98 22.74 22.88 25.09 58.79 22.95 12.74 11.37%
  QoQ % -34.12% -0.61% -8.81% -57.32% 156.17% 80.14% -
  Horiz. % 117.58% 178.49% 179.59% 196.94% 461.46% 180.14% 100.00%
EY 6.68 4.40 4.37 3.99 1.70 4.36 7.85 -10.17%
  QoQ % 51.82% 0.69% 9.52% 134.71% -61.01% -44.46% -
  Horiz. % 85.10% 56.05% 55.67% 50.83% 21.66% 55.54% 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 0.59 0.71 0.73 0.64 0.75 0.73 0.46 18.00%
  QoQ % -16.90% -2.74% 14.06% -14.67% 2.74% 58.70% -
  Horiz. % 128.26% 154.35% 158.70% 139.13% 163.04% 158.70% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 2.8000 3.3100 3.2700 3.0100 3.5500 3.4000 2.6400 -
P/RPS 4.79 7.01 8.30 117.24 10.09 4.18 3.40 25.59%
  QoQ % -31.67% -15.54% -92.92% 1,061.94% 141.39% 22.94% -
  Horiz. % 140.88% 206.18% 244.12% 3,448.24% 296.76% 122.94% 100.00%
P/EPS 14.17 22.47 22.34 26.50 64.21 24.85 17.61 -13.45%
  QoQ % -36.94% 0.58% -15.70% -58.73% 158.39% 41.11% -
  Horiz. % 80.47% 127.60% 126.86% 150.48% 364.62% 141.11% 100.00%
EY 7.06 4.45 4.48 3.77 1.56 4.02 5.68 15.56%
  QoQ % 58.65% -0.67% 18.83% 141.67% -61.19% -29.23% -
  Horiz. % 124.30% 78.35% 78.87% 66.37% 27.46% 70.77% 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 0.56 0.70 0.71 0.68 0.82 0.79 0.63 -7.53%
  QoQ % -20.00% -1.41% 4.41% -17.07% 3.80% 25.40% -
  Horiz. % 88.89% 111.11% 112.70% 107.94% 130.16% 125.40% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers