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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 486,865 474,720 404,169 352,563 299,156 230,466 172,582 99.53%
  QoQ % 2.56% 17.46% 14.64% 17.85% 29.80% 33.54% -
  Horiz. % 282.11% 275.07% 234.19% 204.29% 173.34% 133.54% 100.00%
PBT -42,575 -57,290 -125,002 -134,361 -120,951 -119,065 -146,627 -56.12%
  QoQ % 25.69% 54.17% 6.97% -11.09% -1.58% 18.80% -
  Horiz. % 29.04% 39.07% 85.25% 91.63% 82.49% 81.20% 100.00%
Tax -5,658 -4,836 -58,965 -58,450 -59,683 -56,985 -3,403 40.30%
  QoQ % -17.00% 91.80% -0.88% 2.07% -4.73% -1,574.55% -
  Horiz. % 166.27% 142.11% 1,732.74% 1,717.60% 1,753.83% 1,674.55% 100.00%
NP -48,233 -62,126 -183,967 -192,811 -180,634 -176,050 -150,030 -53.04%
  QoQ % 22.36% 66.23% 4.59% -6.74% -2.60% -17.34% -
  Horiz. % 32.15% 41.41% 122.62% 128.51% 120.40% 117.34% 100.00%
NP to SH -43,743 -57,216 -175,635 -185,067 -173,660 -169,662 -147,054 -55.41%
  QoQ % 23.55% 67.42% 5.10% -6.57% -2.36% -15.37% -
  Horiz. % 29.75% 38.91% 119.44% 125.85% 118.09% 115.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 535,098 536,846 588,136 545,374 479,790 406,516 322,612 40.08%
  QoQ % -0.33% -8.72% 7.84% 13.67% 18.02% 26.01% -
  Horiz. % 165.86% 166.41% 182.30% 169.05% 148.72% 126.01% 100.00%
Net Worth 1,301,491 1,305,964 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 -8.59%
  QoQ % -0.34% -0.68% -1.34% -1.00% -1.31% -8.41% -
  Horiz. % 87.39% 87.69% 88.29% 89.49% 90.39% 91.59% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 0 0 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% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,301,491 1,305,964 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 -8.59%
  QoQ % -0.34% -0.68% -1.34% -1.00% -1.31% -8.41% -
  Horiz. % 87.39% 87.69% 88.29% 89.49% 90.39% 91.59% 100.00%
NOSH 447,248 447,248 447,248 447,248 447,248 447,247 447,247 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -9.91 % -13.09 % -45.52 % -54.69 % -60.38 % -76.39 % -86.93 % -76.46%
  QoQ % 24.29% 71.24% 16.77% 9.42% 20.96% 12.12% -
  Horiz. % 11.40% 15.06% 52.36% 62.91% 69.46% 87.88% 100.00%
ROE -3.36 % -4.38 % -13.36 % -13.89 % -12.90 % -12.44 % -9.87 % -51.21%
  QoQ % 23.29% 67.22% 3.82% -7.67% -3.70% -26.04% -
  Horiz. % 34.04% 44.38% 135.36% 140.73% 130.70% 126.04% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 108.86 106.14 90.37 78.83 66.89 51.53 38.59 99.52%
  QoQ % 2.56% 17.45% 14.64% 17.85% 29.81% 33.53% -
  Horiz. % 282.09% 275.05% 234.18% 204.28% 173.34% 133.53% 100.00%
EPS -9.78 -12.79 -39.27 -41.38 -38.83 -37.93 -32.88 -55.41%
  QoQ % 23.53% 67.43% 5.10% -6.57% -2.37% -15.36% -
  Horiz. % 29.74% 38.90% 119.43% 125.85% 118.10% 115.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 2.9100 2.9200 2.9400 2.9800 3.0100 3.0500 3.3300 -8.59%
  QoQ % -0.34% -0.68% -1.34% -1.00% -1.31% -8.41% -
  Horiz. % 87.39% 87.69% 88.29% 89.49% 90.39% 91.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 108.36 105.66 89.96 78.47 66.58 51.30 38.41 99.53%
  QoQ % 2.56% 17.45% 14.64% 17.86% 29.79% 33.56% -
  Horiz. % 282.11% 275.08% 234.21% 204.30% 173.34% 133.56% 100.00%
EPS -9.74 -12.73 -39.09 -41.19 -38.65 -37.76 -32.73 -55.39%
  QoQ % 23.49% 67.43% 5.10% -6.57% -2.36% -15.37% -
  Horiz. % 29.76% 38.89% 119.43% 125.85% 118.09% 115.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 2.8968 2.9068 2.9267 2.9665 2.9964 3.0362 3.3149 -8.59%
  QoQ % -0.34% -0.68% -1.34% -1.00% -1.31% -8.41% -
  Horiz. % 87.39% 87.69% 88.29% 89.49% 90.39% 91.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.1400 0.3200 0.2650 0.3350 0.3600 0.3500 0.5050 -
P/RPS 0.13 0.30 0.29 0.42 0.54 0.68 1.31 -78.54%
  QoQ % -56.67% 3.45% -30.95% -22.22% -20.59% -48.09% -
  Horiz. % 9.92% 22.90% 22.14% 32.06% 41.22% 51.91% 100.00%
P/EPS -1.43 -2.50 -0.67 -0.81 -0.93 -0.92 -1.54 -4.82%
  QoQ % 42.80% -273.13% 17.28% 12.90% -1.09% 40.26% -
  Horiz. % 92.86% 162.34% 43.51% 52.60% 60.39% 59.74% 100.00%
EY -69.86 -39.98 -148.19 -123.52 -107.86 -108.38 -65.11 4.80%
  QoQ % -74.74% 73.02% -19.97% -14.52% 0.48% -66.46% -
  Horiz. % 107.30% 61.40% 227.60% 189.71% 165.66% 166.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.43 0.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 44.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 144.44% 100.00%
P/NAPS 0.05 0.11 0.09 0.11 0.12 0.11 0.15 -51.89%
  QoQ % -54.55% 22.22% -18.18% -8.33% 9.09% -26.67% -
  Horiz. % 33.33% 73.33% 60.00% 73.33% 80.00% 73.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 27/02/20 27/11/19 29/08/19 30/05/19 27/02/19 28/11/18 -
Price 0.2150 0.2600 0.2750 0.3150 0.3450 0.3950 0.4350 -
P/RPS 0.20 0.24 0.30 0.40 0.52 0.77 1.13 -68.44%
  QoQ % -16.67% -20.00% -25.00% -23.08% -32.47% -31.86% -
  Horiz. % 17.70% 21.24% 26.55% 35.40% 46.02% 68.14% 100.00%
P/EPS -2.20 -2.03 -0.70 -0.76 -0.89 -1.04 -1.32 40.53%
  QoQ % -8.37% -190.00% 7.89% 14.61% 14.42% 21.21% -
  Horiz. % 166.67% 153.79% 53.03% 57.58% 67.42% 78.79% 100.00%
EY -45.49 -49.20 -142.80 -131.36 -112.55 -96.04 -75.59 -28.70%
  QoQ % 7.54% 65.55% -8.71% -16.71% -17.19% -27.05% -
  Horiz. % 60.18% 65.09% 188.91% 173.78% 148.90% 127.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.27 1.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 110.43% 100.00%
P/NAPS 0.07 0.09 0.09 0.11 0.11 0.13 0.13 -33.79%
  QoQ % -22.22% 0.00% -18.18% 0.00% -15.38% 0.00% -
  Horiz. % 53.85% 69.23% 69.23% 84.62% 84.62% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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