Highlights

[PUNCAK] YoY Annualized Quarter 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 -     5.72%    YoY -     -85.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 417,202 173,008 99,882 46,898 257,852 343,542 1,038,396 -14.09%
  YoY % 141.15% 73.21% 112.98% -81.81% -24.94% -66.92% -
  Horiz. % 40.18% 16.66% 9.62% 4.52% 24.83% 33.08% 100.00%
PBT -63,526 -32,934 -130,106 -116,946 -41,004 -57,244 323,440 -
  YoY % -92.89% 74.69% -11.25% -185.21% 28.37% -117.70% -
  Horiz. % -19.64% -10.18% -40.23% -36.16% -12.68% -17.70% 100.00%
Tax -8,910 -5,982 -16,610 -10,928 290,636 269,290 -80,278 -30.66%
  YoY % -48.95% 63.99% -51.99% -103.76% 7.93% 435.45% -
  Horiz. % 11.10% 7.45% 20.69% 13.61% -362.04% -335.45% 100.00%
NP -72,436 -38,916 -146,716 -127,874 249,632 212,046 243,162 -
  YoY % -86.13% 73.48% -14.73% -151.23% 17.73% -12.80% -
  Horiz. % -29.79% -16.00% -60.34% -52.59% 102.66% 87.20% 100.00%
NP to SH -66,714 -35,906 -146,202 -127,608 250,428 212,784 243,920 -
  YoY % -85.80% 75.44% -14.57% -150.96% 17.69% -12.76% -
  Horiz. % -27.35% -14.72% -59.94% -52.32% 102.67% 87.24% 100.00%
Tax Rate - % - % - % - % - % - % 24.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 489,638 211,924 246,598 174,772 8,220 131,496 795,234 -7.76%
  YoY % 131.04% -14.06% 41.10% 2,026.18% -93.75% -83.46% -
  Horiz. % 61.57% 26.65% 31.01% 21.98% 1.03% 16.54% 100.00%
Net Worth 1,332,799 1,516,167 1,355,158 1,626,552 2,176,917 1,882,319 1,710,140 -4.07%
  YoY % -12.09% 11.88% -16.69% -25.28% 15.65% 10.07% -
  Horiz. % 77.94% 88.66% 79.24% 95.11% 127.29% 110.07% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 4,472 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,332,799 1,516,167 1,355,158 1,626,552 2,176,917 1,882,319 1,710,140 -4.07%
  YoY % -12.09% 11.88% -16.69% -25.28% 15.65% 10.07% -
  Horiz. % 77.94% 88.66% 79.24% 95.11% 127.29% 110.07% 100.00%
NOSH 447,248 447,247 447,247 449,323 412,295 409,200 409,124 1.50%
  YoY % 0.00% 0.00% -0.46% 8.98% 0.76% 0.02% -
  Horiz. % 109.32% 109.32% 109.32% 109.83% 100.77% 100.02% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -17.36 % -22.49 % -146.89 % -272.66 % 96.81 % 61.72 % 23.42 % -
  YoY % 22.81% 84.69% 46.13% -381.64% 56.85% 163.54% -
  Horiz. % -74.12% -96.03% -627.20% -1,164.22% 413.36% 263.54% 100.00%
ROE -5.01 % -2.37 % -10.79 % -7.85 % 11.50 % 11.30 % 14.26 % -
  YoY % -111.39% 78.04% -37.45% -168.26% 1.77% -20.76% -
  Horiz. % -35.13% -16.62% -75.67% -55.05% 80.65% 79.24% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 93.28 38.68 22.33 10.44 62.54 83.95 253.81 -15.36%
  YoY % 141.16% 73.22% 113.89% -83.31% -25.50% -66.92% -
  Horiz. % 36.75% 15.24% 8.80% 4.11% 24.64% 33.08% 100.00%
EPS -14.92 -8.02 -32.70 -28.52 60.74 52.00 59.62 -
  YoY % -86.03% 75.47% -14.66% -146.95% 16.81% -12.78% -
  Horiz. % -25.03% -13.45% -54.85% -47.84% 101.88% 87.22% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.9800 3.3900 3.0300 3.6200 5.2800 4.6000 4.1800 -5.48%
  YoY % -12.09% 11.88% -16.30% -31.44% 14.78% 10.05% -
  Horiz. % 71.29% 81.10% 72.49% 86.60% 126.32% 110.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 92.86 38.51 22.23 10.44 57.39 76.46 231.12 -14.09%
  YoY % 141.13% 73.23% 112.93% -81.81% -24.94% -66.92% -
  Horiz. % 40.18% 16.66% 9.62% 4.52% 24.83% 33.08% 100.00%
EPS -14.85 -7.99 -32.54 -28.40 55.74 47.36 54.29 -
  YoY % -85.86% 75.45% -14.58% -150.95% 17.69% -12.76% -
  Horiz. % -27.35% -14.72% -59.94% -52.31% 102.67% 87.24% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.9665 3.3746 3.0163 3.6203 4.8453 4.1896 3.8064 -4.07%
  YoY % -12.09% 11.88% -16.68% -25.28% 15.65% 10.07% -
  Horiz. % 77.93% 88.66% 79.24% 95.11% 127.29% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3350 0.5100 0.9150 1.0400 2.6200 3.3500 1.9100 -
P/RPS 0.36 1.32 4.10 9.96 4.19 3.99 0.75 -11.51%
  YoY % -72.73% -67.80% -58.84% 137.71% 5.01% 432.00% -
  Horiz. % 48.00% 176.00% 546.67% 1,328.00% 558.67% 532.00% 100.00%
P/EPS -2.25 -6.35 -2.80 -3.66 4.31 6.44 3.20 -
  YoY % 64.57% -126.79% 23.50% -184.92% -33.07% 101.25% -
  Horiz. % -70.31% -198.44% -87.50% -114.37% 134.69% 201.25% 100.00%
EY -44.53 -15.74 -35.73 -27.31 23.18 15.52 31.21 -
  YoY % -182.91% 55.95% -30.83% -217.82% 49.36% -50.27% -
  Horiz. % -142.68% -50.43% -114.48% -87.50% 74.27% 49.73% 100.00%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.11 0.15 0.30 0.29 0.50 0.73 0.46 -21.21%
  YoY % -26.67% -50.00% 3.45% -42.00% -31.51% 58.70% -
  Horiz. % 23.91% 32.61% 65.22% 63.04% 108.70% 158.70% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 28/08/17 25/08/16 25/08/15 21/08/14 29/08/13 -
Price 0.3150 0.5450 0.7750 1.1400 2.4600 3.2700 2.6400 -
P/RPS 0.34 1.41 3.47 10.92 3.93 3.89 1.04 -16.99%
  YoY % -75.89% -59.37% -68.22% 177.86% 1.03% 274.04% -
  Horiz. % 32.69% 135.58% 333.65% 1,050.00% 377.88% 374.04% 100.00%
P/EPS -2.11 -6.79 -2.37 -4.01 4.05 6.29 4.43 -
  YoY % 68.92% -186.50% 40.90% -199.01% -35.61% 41.99% -
  Horiz. % -47.63% -153.27% -53.50% -90.52% 91.42% 141.99% 100.00%
EY -47.35 -14.73 -42.18 -24.91 24.69 15.90 22.58 -
  YoY % -221.45% 65.08% -69.33% -200.89% 55.28% -29.58% -
  Horiz. % -209.70% -65.23% -186.80% -110.32% 109.34% 70.42% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.11 0.16 0.26 0.31 0.47 0.71 0.63 -25.23%
  YoY % -31.25% -38.46% -16.13% -34.04% -33.80% 12.70% -
  Horiz. % 17.46% 25.40% 41.27% 49.21% 74.60% 112.70% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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