Highlights

[PUNCAK] YoY Annual (Unaudited) 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 YoY -     -22.68%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS