[PUNCAK] YoY Annual (Unaudited) Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 73,755 188,694 606,635 514,348 1,563,032 2,591,509 2,120,144 -42.84% YoY % -60.91% -68.89% 17.94% -67.09% -39.69% 22.23% - Horiz. % 3.48% 8.90% 28.61% 24.26% 73.72% 122.23% 100.00%
PBT -192,091 -152,430 -8,884 -79,501 325,372 -75,163 -108,315 10.01% YoY % -26.02% -1,615.78% 88.83% -124.43% 532.89% 30.61% - Horiz. % 177.34% 140.73% 8.20% 73.40% -300.39% 69.39% 100.00%
Tax -54,763 215,488 256,836 279,302 -66,991 -8,559 35,308 - YoY % -125.41% -16.10% -8.04% 516.92% -682.70% -124.24% - Horiz. % -155.10% 610.31% 727.42% 791.04% -189.73% -24.24% 100.00%
NP -246,854 63,058 247,952 199,801 258,381 -83,722 -73,007 22.49% YoY % -491.47% -74.57% 24.10% -22.67% 408.62% -14.68% - Horiz. % 338.12% -86.37% -339.63% -273.67% -353.91% 114.68% 100.00%
NP to SH -245,747 65,576 248,383 200,551 259,388 9,320 -72,343 22.58% YoY % -474.75% -73.60% 23.85% -22.68% 2,683.13% 112.88% - Horiz. % 339.70% -90.65% -343.34% -277.22% -358.55% -12.88% 100.00%
Tax Rate - % - % - % - % 20.59 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 320,609 125,636 358,683 314,547 1,304,651 2,675,231 2,193,151 -27.40% YoY % 155.19% -64.97% 14.03% -75.89% -51.23% 21.98% - Horiz. % 14.62% 5.73% 16.35% 14.34% 59.49% 121.98% 100.00%
Net Worth 1,747,847 1,605,232 2,060,622 1,775,635 1,583,143 73,578 12,274 128.34% YoY % 8.88% -22.10% 16.05% 12.16% 2,051.63% 499.44% - Horiz. % 14,239.63% 13,077.75% 16,787.79% 14,466.02% 12,897.79% 599.44% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 428,062 - - 20,454 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2,092.80% 0.00% 0.00% 100.00% - -
Div Payout % - % 652.77 % - % - % 7.89 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 8,273.38% 0.00% 0.00% 100.00% - -
Equity 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,747,847 1,605,232 2,060,622 1,775,635 1,583,143 73,578 12,274 128.34% YoY % 8.88% -22.10% 16.05% 12.16% 2,051.63% 499.44% - Horiz. % 14,239.63% 13,077.75% 16,787.79% 14,466.02% 12,897.79% 599.44% 100.00%
NOSH 449,318 428,062 410,482 409,132 409,081 408,771 409,150 1.57% YoY % 4.97% 4.28% 0.33% 0.01% 0.08% -0.09% - Horiz. % 109.82% 104.62% 100.33% 100.00% 99.98% 99.91% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -334.69 % 33.42 % 40.87 % 38.85 % 16.53 % -3.23 % -3.44 % 114.31% YoY % -1,101.47% -18.23% 5.20% 135.03% 611.76% 6.10% - Horiz. % 9,729.36% -971.51% -1,188.08% -1,129.36% -480.52% 93.90% 100.00%
ROE -14.06 % 4.09 % 12.05 % 11.29 % 16.38 % 12.67 % -589.37 % -46.32% YoY % -443.77% -66.06% 6.73% -31.07% 29.28% 102.15% - Horiz. % 2.39% -0.69% -2.04% -1.92% -2.78% -2.15% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.41 44.08 147.79 125.72 382.08 633.97 518.18 -43.72% YoY % -62.77% -70.17% 17.55% -67.10% -39.73% 22.35% - Horiz. % 3.17% 8.51% 28.52% 24.26% 73.73% 122.35% 100.00%
EPS -54.94 15.58 60.51 49.02 63.40 2.28 -17.68 20.78% YoY % -452.63% -74.25% 23.44% -22.68% 2,680.70% 112.90% - Horiz. % 310.75% -88.12% -342.25% -277.26% -358.60% -12.90% 100.00%
DPS 0.00 100.00 0.00 0.00 5.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2,000.00% 0.00% 0.00% 100.00% - -
NAPS 3.8900 3.7500 5.0200 4.3400 3.8700 0.1800 0.0300 124.81% YoY % 3.73% -25.30% 15.67% 12.14% 2,050.00% 500.00% - Horiz. % 12,966.67% 12,500.00% 16,733.33% 14,466.67% 12,900.00% 600.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.42 42.00 135.02 114.48 347.89 576.81 471.89 -42.83% YoY % -60.90% -68.89% 17.94% -67.09% -39.69% 22.23% - Horiz. % 3.48% 8.90% 28.61% 24.26% 73.72% 122.23% 100.00%
EPS -54.70 14.60 55.28 44.64 57.73 2.07 -16.10 22.59% YoY % -474.66% -73.59% 23.84% -22.67% 2,688.89% 112.86% - Horiz. % 339.75% -90.68% -343.35% -277.27% -358.57% -12.86% 100.00%
DPS 0.00 95.28 0.00 0.00 4.55 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2,094.07% 0.00% 0.00% 100.00% - -
NAPS 3.8903 3.5729 4.5865 3.9521 3.5237 0.1638 0.0273 128.37% YoY % 8.88% -22.10% 16.05% 12.16% 2,051.22% 500.00% - Horiz. % 14,250.18% 13,087.55% 16,800.37% 14,476.56% 12,907.33% 600.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.8950 1.4600 2.9600 3.2500 1.1800 0.9600 2.3000 -
P/RPS 5.45 3.31 2.00 2.59 0.31 0.15 0.44 52.05% YoY % 64.65% 65.50% -22.78% 735.48% 106.67% -65.91% - Horiz. % 1,238.64% 752.27% 454.55% 588.64% 70.45% 34.09% 100.00%
P/EPS -1.64 9.53 4.89 6.63 1.86 42.11 -13.01 -29.17% YoY % -117.21% 94.89% -26.24% 256.45% -95.58% 423.67% - Horiz. % 12.61% -73.25% -37.59% -50.96% -14.30% -323.67% 100.00%
EY -61.11 10.49 20.44 15.08 53.74 2.38 -7.69 41.22% YoY % -682.55% -48.68% 35.54% -71.94% 2,157.98% 130.95% - Horiz. % 794.67% -136.41% -265.80% -196.10% -698.83% -30.95% 100.00%
DY 0.00 68.49 0.00 0.00 4.24 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,615.33% 0.00% 0.00% 100.00% - -
P/NAPS 0.23 0.39 0.59 0.75 0.30 5.33 76.67 -61.99% YoY % -41.03% -33.90% -21.33% 150.00% -94.37% -93.05% - Horiz. % 0.30% 0.51% 0.77% 0.98% 0.39% 6.95% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 -
Price 0.9600 1.0900 2.8000 3.5500 1.3400 1.3200 2.3800 -
P/RPS 5.85 2.47 1.89 2.82 0.35 0.21 0.46 52.72% YoY % 136.84% 30.69% -32.98% 705.71% 66.67% -54.35% - Horiz. % 1,271.74% 536.96% 410.87% 613.04% 76.09% 45.65% 100.00%
P/EPS -1.76 7.12 4.63 7.24 2.11 57.89 -13.46 -28.73% YoY % -124.72% 53.78% -36.05% 243.13% -96.36% 530.09% - Horiz. % 13.08% -52.90% -34.40% -53.79% -15.68% -430.09% 100.00%
EY -56.97 14.05 21.61 13.81 47.32 1.73 -7.43 40.38% YoY % -505.48% -34.98% 56.48% -70.82% 2,635.26% 123.28% - Horiz. % 766.76% -189.10% -290.85% -185.87% -636.88% -23.28% 100.00%
DY 0.00 91.74 0.00 0.00 3.73 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2,459.52% 0.00% 0.00% 100.00% - -
P/NAPS 0.25 0.29 0.56 0.82 0.35 7.33 79.33 -61.68% YoY % -13.79% -48.21% -31.71% 134.29% -95.23% -90.76% - Horiz. % 0.32% 0.37% 0.71% 1.03% 0.44% 9.24% 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.
Comment
PNHB 4Q 2013.pdf 
