Highlights

[PUNCAK] QoQ TTM Result on 2019-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -6.57%    YoY -     -26.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 474,720 404,169 352,563 299,156 230,466 172,582 137,658 127.74%
  QoQ % 17.46% 14.64% 17.85% 29.80% 33.54% 25.37% -
  Horiz. % 344.85% 293.60% 256.12% 217.32% 167.42% 125.37% 100.00%
PBT -57,290 -125,002 -134,361 -120,951 -119,065 -146,627 -147,123 -46.58%
  QoQ % 54.17% 6.97% -11.09% -1.58% 18.80% 0.34% -
  Horiz. % 38.94% 84.96% 91.33% 82.21% 80.93% 99.66% 100.00%
Tax -4,836 -58,965 -58,450 -59,683 -56,985 -3,403 -1,519 115.96%
  QoQ % 91.80% -0.88% 2.07% -4.73% -1,574.55% -124.03% -
  Horiz. % 318.37% 3,881.83% 3,847.93% 3,929.10% 3,751.48% 224.03% 100.00%
NP -62,126 -183,967 -192,811 -180,634 -176,050 -150,030 -148,642 -44.01%
  QoQ % 66.23% 4.59% -6.74% -2.60% -17.34% -0.93% -
  Horiz. % 41.80% 123.77% 129.72% 121.52% 118.44% 100.93% 100.00%
NP to SH -57,216 -175,635 -185,067 -173,660 -169,662 -147,054 -146,133 -46.39%
  QoQ % 67.42% 5.10% -6.57% -2.36% -15.37% -0.63% -
  Horiz. % 39.15% 120.19% 126.64% 118.84% 116.10% 100.63% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 536,846 588,136 545,374 479,790 406,516 322,612 286,300 51.89%
  QoQ % -8.72% 7.84% 13.67% 18.02% 26.01% 12.68% -
  Horiz. % 187.51% 205.43% 190.49% 167.58% 141.99% 112.68% 100.00%
Net Worth 1,305,964 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 1,516,167 -9.45%
  QoQ % -0.68% -1.34% -1.00% -1.31% -8.41% -1.77% -
  Horiz. % 86.14% 86.73% 87.91% 88.79% 89.97% 98.23% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 0 0 0 0 2,236 2,236 2,236 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,305,964 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 1,516,167 -9.45%
  QoQ % -0.68% -1.34% -1.00% -1.31% -8.41% -1.77% -
  Horiz. % 86.14% 86.73% 87.91% 88.79% 89.97% 98.23% 100.00%
NOSH 447,248 447,248 447,248 447,248 447,247 447,247 447,247 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -13.09 % -45.52 % -54.69 % -60.38 % -76.39 % -86.93 % -107.98 % -75.41%
  QoQ % 71.24% 16.77% 9.42% 20.96% 12.12% 19.49% -
  Horiz. % 12.12% 42.16% 50.65% 55.92% 70.74% 80.51% 100.00%
ROE -4.38 % -13.36 % -13.89 % -12.90 % -12.44 % -9.87 % -9.64 % -40.81%
  QoQ % 67.22% 3.82% -7.67% -3.70% -26.04% -2.39% -
  Horiz. % 45.44% 138.59% 144.09% 133.82% 129.05% 102.39% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 106.14 90.37 78.83 66.89 51.53 38.59 30.78 127.73%
  QoQ % 17.45% 14.64% 17.85% 29.81% 33.53% 25.37% -
  Horiz. % 344.83% 293.60% 256.11% 217.32% 167.41% 125.37% 100.00%
EPS -12.79 -39.27 -41.38 -38.83 -37.93 -32.88 -32.67 -46.39%
  QoQ % 67.43% 5.10% -6.57% -2.37% -15.36% -0.64% -
  Horiz. % 39.15% 120.20% 126.66% 118.86% 116.10% 100.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.9200 2.9400 2.9800 3.0100 3.0500 3.3300 3.3900 -9.45%
  QoQ % -0.68% -1.34% -1.00% -1.31% -8.41% -1.77% -
  Horiz. % 86.14% 86.73% 87.91% 88.79% 89.97% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 105.66 89.96 78.47 66.58 51.30 38.41 30.64 127.74%
  QoQ % 17.45% 14.64% 17.86% 29.79% 33.56% 25.36% -
  Horiz. % 344.84% 293.60% 256.10% 217.30% 167.43% 125.36% 100.00%
EPS -12.73 -39.09 -41.19 -38.65 -37.76 -32.73 -32.53 -46.41%
  QoQ % 67.43% 5.10% -6.57% -2.36% -15.37% -0.61% -
  Horiz. % 39.13% 120.17% 126.62% 118.81% 116.08% 100.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.9068 2.9267 2.9665 2.9964 3.0362 3.3149 3.3746 -9.44%
  QoQ % -0.68% -1.34% -1.00% -1.31% -8.41% -1.77% -
  Horiz. % 86.14% 86.73% 87.91% 88.79% 89.97% 98.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3200 0.2650 0.3350 0.3600 0.3500 0.5050 0.5100 -
P/RPS 0.30 0.29 0.42 0.54 0.68 1.31 1.66 -67.94%
  QoQ % 3.45% -30.95% -22.22% -20.59% -48.09% -21.08% -
  Horiz. % 18.07% 17.47% 25.30% 32.53% 40.96% 78.92% 100.00%
P/EPS -2.50 -0.67 -0.81 -0.93 -0.92 -1.54 -1.56 36.83%
  QoQ % -273.13% 17.28% 12.90% -1.09% 40.26% 1.28% -
  Horiz. % 160.26% 42.95% 51.92% 59.62% 58.97% 98.72% 100.00%
EY -39.98 -148.19 -123.52 -107.86 -108.38 -65.11 -64.07 -26.91%
  QoQ % 73.02% -19.97% -14.52% 0.48% -66.46% -1.62% -
  Horiz. % 62.40% 231.29% 192.79% 168.35% 169.16% 101.62% 100.00%
DY 0.00 0.00 0.00 0.00 1.43 0.99 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 44.44% 1.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 145.92% 101.02% 100.00%
P/NAPS 0.11 0.09 0.11 0.12 0.11 0.15 0.15 -18.63%
  QoQ % 22.22% -18.18% -8.33% 9.09% -26.67% 0.00% -
  Horiz. % 73.33% 60.00% 73.33% 80.00% 73.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 29/08/19 30/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.2600 0.2750 0.3150 0.3450 0.3950 0.4350 0.5450 -
P/RPS 0.24 0.30 0.40 0.52 0.77 1.13 1.77 -73.51%
  QoQ % -20.00% -25.00% -23.08% -32.47% -31.86% -36.16% -
  Horiz. % 13.56% 16.95% 22.60% 29.38% 43.50% 63.84% 100.00%
P/EPS -2.03 -0.70 -0.76 -0.89 -1.04 -1.32 -1.67 13.86%
  QoQ % -190.00% 7.89% 14.61% 14.42% 21.21% 20.96% -
  Horiz. % 121.56% 41.92% 45.51% 53.29% 62.28% 79.04% 100.00%
EY -49.20 -142.80 -131.36 -112.55 -96.04 -75.59 -59.95 -12.31%
  QoQ % 65.55% -8.71% -16.71% -17.19% -27.05% -26.09% -
  Horiz. % 82.07% 238.20% 219.12% 187.74% 160.20% 126.09% 100.00%
DY 0.00 0.00 0.00 0.00 1.27 1.15 0.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.43% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 138.04% 125.00% 100.00%
P/NAPS 0.09 0.09 0.11 0.11 0.13 0.13 0.16 -31.79%
  QoQ % 0.00% -18.18% 0.00% -15.38% 0.00% -18.75% -
  Horiz. % 56.25% 56.25% 68.75% 68.75% 81.25% 81.25% 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
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers