Highlights

[PUNCAK] QoQ TTM 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 -     -12.84%    YoY -     -22.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 509,009 648,374 805,049 995,801 1,286,237 1,425,123 1,534,995 -52.06%
  QoQ % -21.49% -19.46% -19.16% -22.58% -9.75% -7.16% -
  Horiz. % 33.16% 42.24% 52.45% 64.87% 83.79% 92.84% 100.00%
PBT -74,829 11,608 91,308 201,950 293,292 293,710 332,617 -
  QoQ % -744.63% -87.29% -54.79% -31.14% -0.14% -11.70% -
  Horiz. % -22.50% 3.49% 27.45% 60.72% 88.18% 88.30% 100.00%
Tax 263,823 172,634 94,328 -2,150 -64,497 -44,687 -63,439 -
  QoQ % 52.82% 83.01% 4,487.35% 96.67% -44.33% 29.56% -
  Horiz. % -415.87% -272.13% -148.69% 3.39% 101.67% 70.44% 100.00%
NP 188,994 184,242 185,636 199,800 228,795 249,023 269,178 -20.99%
  QoQ % 2.58% -0.75% -7.09% -12.67% -8.12% -7.49% -
  Horiz. % 70.21% 68.45% 68.96% 74.23% 85.00% 92.51% 100.00%
NP to SH 189,308 184,983 186,389 200,551 230,088 250,226 270,589 -21.17%
  QoQ % 2.34% -0.75% -7.06% -12.84% -8.05% -7.53% -
  Horiz. % 69.96% 68.36% 68.88% 74.12% 85.03% 92.47% 100.00%
Tax Rate - % -1,487.20 % -103.31 % 1.06 % 21.99 % 15.21 % 19.07 % -
  QoQ % 0.00% -1,339.55% -9,846.23% -95.18% 44.58% -20.24% -
  Horiz. % 0.00% -7,798.64% -541.74% 5.56% 115.31% 79.76% 100.00%
Total Cost 320,015 464,132 619,413 796,001 1,057,442 1,176,100 1,265,817 -59.98%
  QoQ % -31.05% -25.07% -22.18% -24.72% -10.09% -7.09% -
  Horiz. % 25.28% 36.67% 48.93% 62.88% 83.54% 92.91% 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 0 0 0 0 20,444 20,444 20,444 -
  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 % - % - % - % - % 8.89 % 8.17 % 7.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.81% 8.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 117.59% 108.07% 100.00%
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 37.13 % 28.42 % 23.06 % 20.06 % 17.79 % 17.47 % 17.54 % 64.79%
  QoQ % 30.65% 23.24% 14.96% 12.76% 1.83% -0.40% -
  Horiz. % 211.69% 162.03% 131.47% 114.37% 101.43% 99.60% 100.00%
ROE 9.76 % 9.83 % 10.23 % 11.29 % 13.11 % 14.64 % 16.66 % -29.96%
  QoQ % -0.71% -3.91% -9.39% -13.88% -10.45% -12.12% -
  Horiz. % 58.58% 59.00% 61.40% 67.77% 78.69% 87.88% 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 124.36 158.47 196.70 243.33 314.40 348.46 375.30 -52.08%
  QoQ % -21.52% -19.44% -19.16% -22.60% -9.77% -7.15% -
  Horiz. % 33.14% 42.22% 52.41% 64.84% 83.77% 92.85% 100.00%
EPS 46.25 45.21 45.54 49.01 56.24 61.18 66.16 -21.22%
  QoQ % 2.30% -0.72% -7.08% -12.86% -8.07% -7.53% -
  Horiz. % 69.91% 68.33% 68.83% 74.08% 85.01% 92.47% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
  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 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 113.29 144.31 179.18 221.64 286.29 317.20 341.65 -52.06%
  QoQ % -21.50% -19.46% -19.16% -22.58% -9.74% -7.16% -
  Horiz. % 33.16% 42.24% 52.45% 64.87% 83.80% 92.84% 100.00%
EPS 42.14 41.17 41.49 44.64 51.21 55.69 60.23 -21.17%
  QoQ % 2.36% -0.77% -7.06% -12.83% -8.04% -7.54% -
  Horiz. % 69.97% 68.35% 68.89% 74.12% 85.02% 92.46% 100.00%
DPS 0.00 0.00 0.00 0.00 4.55 4.55 4.55 -
  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 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 2.69 2.11 1.45 1.34 1.00 0.55 0.40 255.87%
  QoQ % 27.49% 45.52% 8.21% 34.00% 81.82% 37.50% -
  Horiz. % 672.50% 527.50% 362.50% 335.00% 250.00% 137.50% 100.00%
P/EPS 7.24 7.41 6.26 6.63 5.58 3.12 2.28 115.89%
  QoQ % -2.29% 18.37% -5.58% 18.82% 78.85% 36.84% -
  Horiz. % 317.54% 325.00% 274.56% 290.79% 244.74% 136.84% 100.00%
EY 13.81 13.50 15.98 15.08 17.91 32.03 43.81 -53.65%
  QoQ % 2.30% -15.52% 5.97% -15.80% -44.08% -26.89% -
  Horiz. % 31.52% 30.81% 36.48% 34.42% 40.88% 73.11% 100.00%
DY 0.00 0.00 0.00 0.00 1.59 2.62 3.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -39.31% -20.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 48.04% 79.15% 100.00%
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 2.66 2.06 1.53 1.46 1.08 0.76 0.47 217.25%
  QoQ % 29.13% 34.64% 4.79% 35.19% 42.11% 61.70% -
  Horiz. % 565.96% 438.30% 325.53% 310.64% 229.79% 161.70% 100.00%
P/EPS 7.16 7.23 6.61 7.24 6.05 4.31 2.66 93.39%
  QoQ % -0.97% 9.38% -8.70% 19.67% 40.37% 62.03% -
  Horiz. % 269.17% 271.80% 248.50% 272.18% 227.44% 162.03% 100.00%
EY 13.97 13.83 15.13 13.80 16.54 23.18 37.59 -48.28%
  QoQ % 1.01% -8.59% 9.64% -16.57% -28.65% -38.33% -
  Horiz. % 37.16% 36.79% 40.25% 36.71% 44.00% 61.67% 100.00%
DY 0.00 0.00 0.00 0.00 1.47 1.89 2.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.22% -33.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 51.76% 66.55% 100.00%
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.
 


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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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