[PUNCAK] YoY Annualized Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 441,324 392,744 117,984 81,264 52,372 253,896 42,032 47.92% YoY % 12.37% 232.88% 45.19% 55.17% -79.37% 504.05% - Horiz. % 1,049.97% 934.39% 280.70% 193.34% 124.60% 604.05% 100.00%
PBT -4,928 -63,788 -56,244 -127,632 -176,144 -17,856 -127,256 -41.81% YoY % 92.27% -13.41% 55.93% 27.54% -886.47% 85.97% - Horiz. % 3.87% 50.13% 44.20% 100.30% 138.42% 14.03% 100.00%
Tax -15,824 -12,536 -1,744 -44,240 -6,568 280,536 312,480 - YoY % -26.23% -618.81% 96.06% -573.57% -102.34% -10.22% - Horiz. % -5.06% -4.01% -0.56% -14.16% -2.10% 89.78% 100.00%
NP -20,752 -76,324 -57,988 -171,872 -182,712 262,680 185,224 - YoY % 72.81% -31.62% 66.26% 5.93% -169.56% 41.82% - Horiz. % -11.20% -41.21% -31.31% -92.79% -98.64% 141.82% 100.00%
NP to SH -16,868 -70,760 -54,768 -170,884 -182,188 263,328 185,976 - YoY % 76.16% -29.20% 67.95% 6.20% -169.19% 41.59% - Horiz. % -9.07% -38.05% -29.45% -91.88% -97.96% 141.59% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 462,076 469,068 175,972 253,136 235,084 -8,784 -143,192 - YoY % -1.49% 166.56% -30.48% 7.68% 2,776.28% 93.87% - Horiz. % -322.70% -327.58% -122.89% -176.78% -164.17% 6.13% 100.00%
Net Worth 1,301,491 1,346,216 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 -5.44% YoY % -3.32% -11.47% 9.68% -15.90% -22.20% 16.34% - Horiz. % 71.46% 73.92% 83.49% 76.13% 90.51% 116.34% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 8,944 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,301,491 1,346,216 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 -5.44% YoY % -3.32% -11.47% 9.68% -15.90% -22.20% 16.34% - Horiz. % 71.46% 73.92% 83.49% 76.13% 90.51% 116.34% 100.00%
NOSH 447,248 447,248 447,247 447,247 449,181 412,222 409,278 1.49% YoY % 0.00% 0.00% -0.00% -0.43% 8.97% 0.72% - Horiz. % 109.28% 109.28% 109.28% 109.28% 109.75% 100.72% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -4.70 % -19.43 % -49.15 % -211.50 % -348.87 % 103.46 % 440.67 % - YoY % 75.81% 60.47% 76.76% 39.38% -437.20% -76.52% - Horiz. % -1.07% -4.41% -11.15% -48.00% -79.17% 23.48% 100.00%
ROE -1.30 % -5.26 % -3.60 % -12.33 % -11.05 % 12.43 % 10.21 % - YoY % 75.29% -46.11% 70.80% -11.58% -188.90% 21.74% - Horiz. % -12.73% -51.52% -35.26% -120.76% -108.23% 121.74% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 98.68 87.81 26.38 18.17 11.66 61.59 10.27 45.76% YoY % 12.38% 232.87% 45.18% 55.83% -81.07% 499.71% - Horiz. % 960.86% 855.01% 256.86% 176.92% 113.53% 599.71% 100.00%
EPS -3.76 -15.84 -12.24 -38.20 -40.72 63.88 45.48 - YoY % 76.26% -29.41% 67.96% 6.19% -163.74% 40.46% - Horiz. % -8.27% -34.83% -26.91% -83.99% -89.53% 140.46% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.9100 3.0100 3.4000 3.1000 3.6700 5.1400 4.4500 -6.83% YoY % -3.32% -11.47% 9.68% -15.53% -28.60% 15.51% - Horiz. % 65.39% 67.64% 76.40% 69.66% 82.47% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 98.23 87.42 26.26 18.09 11.66 56.51 9.36 47.91% YoY % 12.37% 232.90% 45.16% 55.15% -79.37% 503.74% - Horiz. % 1,049.47% 933.97% 280.56% 193.27% 124.57% 603.74% 100.00%
EPS -3.75 -15.75 -12.19 -38.03 -40.55 58.61 41.39 - YoY % 76.19% -29.20% 67.95% 6.21% -169.19% 41.60% - Horiz. % -9.06% -38.05% -29.45% -91.88% -97.97% 141.60% 100.00%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.8968 2.9964 3.3846 3.0859 3.6692 4.7160 4.0538 -5.44% YoY % -3.32% -11.47% 9.68% -15.90% -22.20% 16.34% - Horiz. % 71.46% 73.92% 83.49% 76.12% 90.51% 116.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1400 0.3600 0.4950 1.0100 1.3700 2.6600 2.8500 -
P/RPS 0.14 0.41 1.88 5.56 11.75 4.32 27.75 -58.55% YoY % -65.85% -78.19% -66.19% -52.68% 171.99% -84.43% - Horiz. % 0.50% 1.48% 6.77% 20.04% 42.34% 15.57% 100.00%
P/EPS -3.71 -2.28 -4.04 -2.64 -3.38 4.16 6.27 - YoY % -62.72% 43.56% -53.03% 21.89% -181.25% -33.65% - Horiz. % -59.17% -36.36% -64.43% -42.11% -53.91% 66.35% 100.00%
EY -26.94 -43.95 -24.74 -37.83 -29.61 24.02 15.94 - YoY % 38.70% -77.65% 34.60% -27.76% -223.27% 50.69% - Horiz. % -169.01% -275.72% -155.21% -237.33% -185.76% 150.69% 100.00%
DY 0.00 0.00 4.04 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.05 0.12 0.15 0.33 0.37 0.52 0.64 -34.59% YoY % -58.33% -20.00% -54.55% -10.81% -28.85% -18.75% - Horiz. % 7.81% 18.75% 23.44% 51.56% 57.81% 81.25% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 31/05/18 30/05/17 30/05/16 21/05/15 29/05/14 -
Price 0.2150 0.3450 0.5250 0.9500 1.2000 2.5500 3.0100 -
P/RPS 0.22 0.39 1.99 5.23 10.29 4.14 29.31 -55.72% YoY % -43.59% -80.40% -61.95% -49.17% 148.55% -85.88% - Horiz. % 0.75% 1.33% 6.79% 17.84% 35.11% 14.12% 100.00%
P/EPS -5.70 -2.18 -4.29 -2.49 -2.96 3.99 6.62 - YoY % -161.47% 49.18% -72.29% 15.88% -174.19% -39.73% - Horiz. % -86.10% -32.93% -64.80% -37.61% -44.71% 60.27% 100.00%
EY -17.54 -45.86 -23.32 -40.22 -33.80 25.05 15.10 - YoY % 61.75% -96.66% 42.02% -18.99% -234.93% 65.89% - Horiz. % -116.16% -303.71% -154.44% -266.36% -223.84% 165.89% 100.00%
DY 0.00 0.00 3.81 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.07 0.11 0.15 0.31 0.33 0.50 0.68 -31.52% YoY % -36.36% -26.67% -51.61% -6.06% -34.00% -26.47% - Horiz. % 10.29% 16.18% 22.06% 45.59% 48.53% 73.53% 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 - Bursa 1Q 2017.pdf 
