Highlights

[PUNCAK] QoQ TTM 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 -     -0.75%    YoY -     -26.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 659,602 606,636 509,009 648,374 805,049 995,801 1,286,237 -35.96%
  QoQ % 8.73% 19.18% -21.49% -19.46% -19.16% -22.58% -
  Horiz. % 51.28% 47.16% 39.57% 50.41% 62.59% 77.42% 100.00%
PBT 18,466 -8,884 -74,829 11,608 91,308 201,950 293,292 -84.20%
  QoQ % 307.86% 88.13% -744.63% -87.29% -54.79% -31.14% -
  Horiz. % 6.30% -3.03% -25.51% 3.96% 31.13% 68.86% 100.00%
Tax 248,850 256,836 263,823 172,634 94,328 -2,150 -64,497 -
  QoQ % -3.11% -2.65% 52.82% 83.01% 4,487.35% 96.67% -
  Horiz. % -385.83% -398.21% -409.05% -267.66% -146.25% 3.33% 100.00%
NP 267,316 247,952 188,994 184,242 185,636 199,800 228,795 10.94%
  QoQ % 7.81% 31.20% 2.58% -0.75% -7.09% -12.67% -
  Horiz. % 116.84% 108.37% 82.60% 80.53% 81.14% 87.33% 100.00%
NP to SH 267,721 248,383 189,308 184,983 186,389 200,551 230,088 10.64%
  QoQ % 7.79% 31.21% 2.34% -0.75% -7.06% -12.84% -
  Horiz. % 116.36% 107.95% 82.28% 80.40% 81.01% 87.16% 100.00%
Tax Rate -1,347.61 % - % - % -1,487.20 % -103.31 % 1.06 % 21.99 % -
  QoQ % 0.00% 0.00% 0.00% -1,339.55% -9,846.23% -95.18% -
  Horiz. % -6,128.29% 0.00% 0.00% -6,763.07% -469.80% 4.82% 100.00%
Total Cost 392,286 358,684 320,015 464,132 619,413 796,001 1,057,442 -48.40%
  QoQ % 9.37% 12.08% -31.05% -25.07% -22.18% -24.72% -
  Horiz. % 37.10% 33.92% 30.26% 43.89% 58.58% 75.28% 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 412,222 0 0 0 0 0 20,444 642.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,016.27% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 153.97 % - % - % - % - % - % 8.89 % 570.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,731.95% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 40.53 % 40.87 % 37.13 % 28.42 % 23.06 % 20.06 % 17.79 % 73.23%
  QoQ % -0.83% 10.07% 30.65% 23.24% 14.96% 12.76% -
  Horiz. % 227.82% 229.74% 208.71% 159.75% 129.62% 112.76% 100.00%
ROE 12.64 % 11.97 % 9.76 % 9.83 % 10.23 % 11.29 % 13.11 % -2.41%
  QoQ % 5.60% 22.64% -0.71% -3.91% -9.39% -13.88% -
  Horiz. % 96.41% 91.30% 74.45% 74.98% 78.03% 86.12% 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 160.01 146.72 124.36 158.47 196.70 243.33 314.40 -36.28%
  QoQ % 9.06% 17.98% -21.52% -19.44% -19.16% -22.60% -
  Horiz. % 50.89% 46.67% 39.55% 50.40% 62.56% 77.40% 100.00%
EPS 64.95 60.07 46.25 45.21 45.54 49.01 56.24 10.08%
  QoQ % 8.12% 29.88% 2.30% -0.72% -7.08% -12.86% -
  Horiz. % 115.49% 106.81% 82.24% 80.39% 80.97% 87.14% 100.00%
DPS 100.00 0.00 0.00 0.00 0.00 0.00 5.00 638.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,000.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 146.81 135.02 113.29 144.31 179.18 221.64 286.29 -35.96%
  QoQ % 8.73% 19.18% -21.50% -19.46% -19.16% -22.58% -
  Horiz. % 51.28% 47.16% 39.57% 50.41% 62.59% 77.42% 100.00%
EPS 59.59 55.28 42.14 41.17 41.49 44.64 51.21 10.64%
  QoQ % 7.80% 31.18% 2.36% -0.77% -7.06% -12.83% -
  Horiz. % 116.36% 107.95% 82.29% 80.39% 81.02% 87.17% 100.00%
DPS 91.75 0.00 0.00 0.00 0.00 0.00 4.55 642.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,016.48% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1.66 2.02 2.69 2.11 1.45 1.34 1.00 40.24%
  QoQ % -17.82% -24.91% 27.49% 45.52% 8.21% 34.00% -
  Horiz. % 166.00% 202.00% 269.00% 211.00% 145.00% 134.00% 100.00%
P/EPS 4.10 4.93 7.24 7.41 6.26 6.63 5.58 -18.59%
  QoQ % -16.84% -31.91% -2.29% 18.37% -5.58% 18.82% -
  Horiz. % 73.48% 88.35% 129.75% 132.80% 112.19% 118.82% 100.00%
EY 24.42 20.30 13.81 13.50 15.98 15.08 17.91 22.98%
  QoQ % 20.30% 46.99% 2.30% -15.52% 5.97% -15.80% -
  Horiz. % 136.35% 113.34% 77.11% 75.38% 89.22% 84.20% 100.00%
DY 37.59 0.00 0.00 0.00 0.00 0.00 1.59 725.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,364.15% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1.59 1.91 2.66 2.06 1.53 1.46 1.08 29.44%
  QoQ % -16.75% -28.20% 29.13% 34.64% 4.79% 35.19% -
  Horiz. % 147.22% 176.85% 246.30% 190.74% 141.67% 135.19% 100.00%
P/EPS 3.93 4.66 7.16 7.23 6.61 7.24 6.05 -25.01%
  QoQ % -15.67% -34.92% -0.97% 9.38% -8.70% 19.67% -
  Horiz. % 64.96% 77.02% 118.35% 119.50% 109.26% 119.67% 100.00%
EY 25.47 21.46 13.97 13.83 15.13 13.80 16.54 33.39%
  QoQ % 18.69% 53.61% 1.01% -8.59% 9.64% -16.57% -
  Horiz. % 153.99% 129.75% 84.46% 83.62% 91.48% 83.43% 100.00%
DY 39.22 0.00 0.00 0.00 0.00 0.00 1.47 794.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,668.03% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS