Highlights

[PUNCAK] YoY Annualized Quarter Result on 2014-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     11.76%    YoY -     23.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 101,095 73,755 188,694 606,635 514,348 1,563,032 2,591,509 -41.73%
  YoY % 37.07% -60.91% -68.89% 17.94% -67.09% -39.69% -
  Horiz. % 3.90% 2.85% 7.28% 23.41% 19.85% 60.31% 100.00%
PBT -195,709 -192,091 -152,430 -8,884 -79,501 325,372 -75,163 17.27%
  YoY % -1.88% -26.02% -1,615.78% 88.83% -124.43% 532.89% -
  Horiz. % 260.38% 255.57% 202.80% 11.82% 105.77% -432.89% 100.00%
Tax -6,834 -54,763 215,488 256,836 279,302 -66,991 -8,559 -3.68%
  YoY % 87.52% -125.41% -16.10% -8.04% 516.92% -682.70% -
  Horiz. % 79.85% 639.83% -2,517.68% -3,000.77% -3,263.25% 782.70% 100.00%
NP -202,543 -246,854 63,058 247,952 199,801 258,381 -83,722 15.85%
  YoY % 17.95% -491.47% -74.57% 24.10% -22.67% 408.62% -
  Horiz. % 241.92% 294.85% -75.32% -296.16% -238.65% -308.62% 100.00%
NP to SH -201,282 -245,747 65,576 248,383 200,551 259,388 9,320 -
  YoY % 18.09% -474.75% -73.60% 23.85% -22.68% 2,683.13% -
  Horiz. % -2,159.68% -2,636.77% 703.61% 2,665.05% 2,151.83% 2,783.13% 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% 0.00% 100.00% -
Total Cost 303,638 320,609 125,636 358,683 314,547 1,304,651 2,675,231 -30.39%
  YoY % -5.29% 155.19% -64.97% 14.03% -75.89% -51.23% -
  Horiz. % 11.35% 11.98% 4.70% 13.41% 11.76% 48.77% 100.00%
Net Worth 1,534,057 1,747,847 1,605,232 2,060,622 1,775,635 1,583,143 73,578 65.82%
  YoY % -12.23% 8.88% -22.10% 16.05% 12.16% 2,051.63% -
  Horiz. % 2,084.91% 2,375.47% 2,181.65% 2,800.56% 2,413.24% 2,151.63% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 428,062 - - 20,454 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 8,273.38% 0.00% 0.00% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,534,057 1,747,847 1,605,232 2,060,622 1,775,635 1,583,143 73,578 65.82%
  YoY % -12.23% 8.88% -22.10% 16.05% 12.16% 2,051.63% -
  Horiz. % 2,084.91% 2,375.47% 2,181.65% 2,800.56% 2,413.24% 2,151.63% 100.00%
NOSH 447,247 449,318 428,062 410,482 409,132 409,081 408,771 1.51%
  YoY % -0.46% 4.97% 4.28% 0.33% 0.01% 0.08% -
  Horiz. % 109.41% 109.92% 104.72% 100.42% 100.09% 100.08% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -200.35 % -334.69 % 33.42 % 40.87 % 38.85 % 16.53 % -3.23 % 98.83%
  YoY % 40.14% -1,101.47% -18.23% 5.20% 135.03% 611.76% -
  Horiz. % 6,202.79% 10,361.92% -1,034.67% -1,265.33% -1,202.79% -511.76% 100.00%
ROE -13.12 % -14.06 % 4.09 % 12.05 % 11.29 % 16.38 % 12.67 % -
  YoY % 6.69% -443.77% -66.06% 6.73% -31.07% 29.28% -
  Horiz. % -103.55% -110.97% 32.28% 95.11% 89.11% 129.28% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.60 16.41 44.08 147.79 125.72 382.08 633.97 -42.60%
  YoY % 37.72% -62.77% -70.17% 17.55% -67.10% -39.73% -
  Horiz. % 3.56% 2.59% 6.95% 23.31% 19.83% 60.27% 100.00%
EPS -45.00 -54.94 15.58 60.51 49.02 63.40 2.28 -
  YoY % 18.09% -452.63% -74.25% 23.44% -22.68% 2,680.70% -
  Horiz. % -1,973.68% -2,409.65% 683.33% 2,653.95% 2,150.00% 2,780.70% 100.00%
DPS 0.00 0.00 100.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,000.00% 0.00% 0.00% 100.00% -
NAPS 3.4300 3.8900 3.7500 5.0200 4.3400 3.8700 0.1800 63.36%
  YoY % -11.83% 3.73% -25.30% 15.67% 12.14% 2,050.00% -
  Horiz. % 1,905.56% 2,161.11% 2,083.33% 2,788.89% 2,411.11% 2,150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.50 16.42 42.00 135.02 114.48 347.89 576.81 -41.74%
  YoY % 37.03% -60.90% -68.89% 17.94% -67.09% -39.69% -
  Horiz. % 3.90% 2.85% 7.28% 23.41% 19.85% 60.31% 100.00%
EPS -44.80 -54.70 14.60 55.28 44.64 57.73 2.07 -
  YoY % 18.10% -474.66% -73.59% 23.84% -22.67% 2,688.89% -
  Horiz. % -2,164.25% -2,642.51% 705.31% 2,670.53% 2,156.52% 2,788.89% 100.00%
DPS 0.00 0.00 95.28 0.00 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,094.07% 0.00% 0.00% 100.00% -
NAPS 3.4144 3.8903 3.5729 4.5865 3.9521 3.5237 0.1638 65.82%
  YoY % -12.23% 8.88% -22.10% 16.05% 12.16% 2,051.22% -
  Horiz. % 2,084.49% 2,375.03% 2,181.26% 2,800.06% 2,412.76% 2,151.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.6200 0.8950 1.4600 2.9600 3.2500 1.1800 0.9600 -
P/RPS 2.74 5.45 3.31 2.00 2.59 0.31 0.15 62.21%
  YoY % -49.72% 64.65% 65.50% -22.78% 735.48% 106.67% -
  Horiz. % 1,826.67% 3,633.33% 2,206.67% 1,333.33% 1,726.67% 206.67% 100.00%
P/EPS -1.38 -1.64 9.53 4.89 6.63 1.86 42.11 -
  YoY % 15.85% -117.21% 94.89% -26.24% 256.45% -95.58% -
  Horiz. % -3.28% -3.89% 22.63% 11.61% 15.74% 4.42% 100.00%
EY -72.59 -61.11 10.49 20.44 15.08 53.74 2.38 -
  YoY % -18.79% -682.55% -48.68% 35.54% -71.94% 2,157.98% -
  Horiz. % -3,050.00% -2,567.65% 440.76% 858.82% 633.61% 2,257.98% 100.00%
DY 0.00 0.00 68.49 0.00 0.00 4.24 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,615.33% 0.00% 0.00% 100.00% -
P/NAPS 0.18 0.23 0.39 0.59 0.75 0.30 5.33 -43.12%
  YoY % -21.74% -41.03% -33.90% -21.33% 150.00% -94.37% -
  Horiz. % 3.38% 4.32% 7.32% 11.07% 14.07% 5.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.6050 0.9600 1.0900 2.8000 3.5500 1.3400 1.3200 -
P/RPS 2.68 5.85 2.47 1.89 2.82 0.35 0.21 52.81%
  YoY % -54.19% 136.84% 30.69% -32.98% 705.71% 66.67% -
  Horiz. % 1,276.19% 2,785.71% 1,176.19% 900.00% 1,342.86% 166.67% 100.00%
P/EPS -1.34 -1.76 7.12 4.63 7.24 2.11 57.89 -
  YoY % 23.86% -124.72% 53.78% -36.05% 243.13% -96.36% -
  Horiz. % -2.31% -3.04% 12.30% 8.00% 12.51% 3.64% 100.00%
EY -74.39 -56.97 14.05 21.61 13.81 47.32 1.73 -
  YoY % -30.58% -505.48% -34.98% 56.48% -70.82% 2,635.26% -
  Horiz. % -4,300.00% -3,293.06% 812.14% 1,249.13% 798.27% 2,735.26% 100.00%
DY 0.00 0.00 91.74 0.00 0.00 3.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,459.52% 0.00% 0.00% 100.00% -
P/NAPS 0.18 0.25 0.29 0.56 0.82 0.35 7.33 -46.06%
  YoY % -28.00% -13.79% -48.21% -31.71% 134.29% -95.23% -
  Horiz. % 2.46% 3.41% 3.96% 7.64% 11.19% 4.77% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

440  310  622  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.270.00 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

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!
PARTNERS & BROKERS