Highlights

[PUNCAK] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     14.41%    YoY -     -12.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 99,882 46,898 257,852 343,542 1,038,396 1,314,214 2,172,824 -40.12%
  YoY % 112.98% -81.81% -24.94% -66.92% -20.99% -39.52% -
  Horiz. % 4.60% 2.16% 11.87% 15.81% 47.79% 60.48% 100.00%
PBT -130,106 -116,946 -41,004 -57,244 323,440 386,764 -90,954 6.14%
  YoY % -11.25% -185.21% 28.37% -117.70% -16.37% 525.23% -
  Horiz. % 143.05% 128.58% 45.08% 62.94% -355.61% -425.23% 100.00%
Tax -16,610 -10,928 290,636 269,290 -80,278 -124,886 5,078 -
  YoY % -51.99% -103.76% 7.93% 435.45% 35.72% -2,559.35% -
  Horiz. % -327.10% -215.20% 5,723.43% 5,303.07% -1,580.90% -2,459.35% 100.00%
NP -146,716 -127,874 249,632 212,046 243,162 261,878 -85,876 9.33%
  YoY % -14.73% -151.23% 17.73% -12.80% -7.15% 404.95% -
  Horiz. % 170.85% 148.91% -290.69% -246.92% -283.15% -304.95% 100.00%
NP to SH -146,202 -127,608 250,428 212,784 243,920 262,244 -8,824 59.60%
  YoY % -14.57% -150.96% 17.69% -12.76% -6.99% 3,071.94% -
  Horiz. % 1,656.87% 1,446.15% -2,838.03% -2,411.42% -2,764.28% -2,971.94% 100.00%
Tax Rate - % - % - % - % 24.82 % 32.29 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.13% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 76.87% 100.00% -
Total Cost 246,598 174,772 8,220 131,496 795,234 1,052,336 2,258,700 -30.84%
  YoY % 41.10% 2,026.18% -93.75% -83.46% -24.43% -53.41% -
  Horiz. % 10.92% 7.74% 0.36% 5.82% 35.21% 46.59% 100.00%
Net Worth 1,355,158 1,626,552 2,176,917 1,882,319 1,710,140 409,088 40,851 79.16%
  YoY % -16.69% -25.28% 15.65% 10.07% 318.04% 901.40% -
  Horiz. % 3,317.25% 3,981.59% 5,328.81% 4,607.67% 4,186.20% 1,001.40% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,355,158 1,626,552 2,176,917 1,882,319 1,710,140 409,088 40,851 79.16%
  YoY % -16.69% -25.28% 15.65% 10.07% 318.04% 901.40% -
  Horiz. % 3,317.25% 3,981.59% 5,328.81% 4,607.67% 4,186.20% 1,001.40% 100.00%
NOSH 447,247 449,323 412,295 409,200 409,124 409,088 408,518 1.52%
  YoY % -0.46% 8.98% 0.76% 0.02% 0.01% 0.14% -
  Horiz. % 109.48% 109.99% 100.92% 100.17% 100.15% 100.14% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -146.89 % -272.66 % 96.81 % 61.72 % 23.42 % 19.93 % -3.95 % 82.60%
  YoY % 46.13% -381.64% 56.85% 163.54% 17.51% 604.56% -
  Horiz. % 3,718.73% 6,902.78% -2,450.89% -1,562.53% -592.91% -504.56% 100.00%
ROE -10.79 % -7.85 % 11.50 % 11.30 % 14.26 % 64.10 % -21.60 % -10.91%
  YoY % -37.45% -168.26% 1.77% -20.76% -77.75% 396.76% -
  Horiz. % 49.95% 36.34% -53.24% -52.31% -66.02% -296.76% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.33 10.44 62.54 83.95 253.81 321.25 531.88 -41.02%
  YoY % 113.89% -83.31% -25.50% -66.92% -20.99% -39.60% -
  Horiz. % 4.20% 1.96% 11.76% 15.78% 47.72% 60.40% 100.00%
EPS -32.70 -28.52 60.74 52.00 59.62 64.10 -2.16 57.22%
  YoY % -14.66% -146.95% 16.81% -12.78% -6.99% 3,067.59% -
  Horiz. % 1,513.89% 1,320.37% -2,812.04% -2,407.41% -2,760.19% -2,967.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0300 3.6200 5.2800 4.6000 4.1800 1.0000 0.1000 76.47%
  YoY % -16.30% -31.44% 14.78% 10.05% 318.00% 900.00% -
  Horiz. % 3,030.00% 3,620.00% 5,280.00% 4,600.00% 4,180.00% 1,000.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.23 10.44 57.39 76.46 231.12 292.51 483.62 -40.12%
  YoY % 112.93% -81.81% -24.94% -66.92% -20.99% -39.52% -
  Horiz. % 4.60% 2.16% 11.87% 15.81% 47.79% 60.48% 100.00%
EPS -32.54 -28.40 55.74 47.36 54.29 58.37 -1.96 59.65%
  YoY % -14.58% -150.95% 17.69% -12.76% -6.99% 3,078.06% -
  Horiz. % 1,660.20% 1,448.98% -2,843.88% -2,416.33% -2,769.90% -2,978.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0163 3.6203 4.8453 4.1896 3.8064 0.9105 0.0909 79.17%
  YoY % -16.68% -25.28% 15.65% 10.07% 318.06% 901.65% -
  Horiz. % 3,318.26% 3,982.73% 5,330.36% 4,609.02% 4,187.46% 1,001.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9150 1.0400 2.6200 3.3500 1.9100 1.3000 1.9900 -
P/RPS 4.10 9.96 4.19 3.99 0.75 0.40 0.37 49.26%
  YoY % -58.84% 137.71% 5.01% 432.00% 87.50% 8.11% -
  Horiz. % 1,108.11% 2,691.89% 1,132.43% 1,078.38% 202.70% 108.11% 100.00%
P/EPS -2.80 -3.66 4.31 6.44 3.20 2.03 -92.13 -44.11%
  YoY % 23.50% -184.92% -33.07% 101.25% 57.64% 102.20% -
  Horiz. % 3.04% 3.97% -4.68% -6.99% -3.47% -2.20% 100.00%
EY -35.73 -27.31 23.18 15.52 31.21 49.31 -1.09 78.80%
  YoY % -30.83% -217.82% 49.36% -50.27% -36.71% 4,623.85% -
  Horiz. % 3,277.98% 2,505.50% -2,126.61% -1,423.85% -2,863.30% -4,523.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.29 0.50 0.73 0.46 1.30 19.90 -50.27%
  YoY % 3.45% -42.00% -31.51% 58.70% -64.62% -93.47% -
  Horiz. % 1.51% 1.46% 2.51% 3.67% 2.31% 6.53% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 -
Price 0.7750 1.1400 2.4600 3.2700 2.6400 1.3000 1.2200 -
P/RPS 3.47 10.92 3.93 3.89 1.04 0.40 0.23 57.13%
  YoY % -68.22% 177.86% 1.03% 274.04% 160.00% 73.91% -
  Horiz. % 1,508.70% 4,747.83% 1,708.70% 1,691.30% 452.17% 173.91% 100.00%
P/EPS -2.37 -4.01 4.05 6.29 4.43 2.03 -56.48 -41.02%
  YoY % 40.90% -199.01% -35.61% 41.99% 118.23% 103.59% -
  Horiz. % 4.20% 7.10% -7.17% -11.14% -7.84% -3.59% 100.00%
EY -42.18 -24.91 24.69 15.90 22.58 49.31 -1.77 69.56%
  YoY % -69.33% -200.89% 55.28% -29.58% -54.21% 2,885.88% -
  Horiz. % 2,383.05% 1,407.34% -1,394.92% -898.31% -1,275.71% -2,785.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.31 0.47 0.71 0.63 1.30 12.20 -47.31%
  YoY % -16.13% -34.04% -33.80% 12.70% -51.54% -89.34% -
  Horiz. % 2.13% 2.54% 3.85% 5.82% 5.16% 10.66% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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 0.60-0.095 
 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