Highlights

[PUNCAK] YoY Cumulative 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 -     128.83%    YoY -     -12.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 49,941 23,449 128,926 171,771 519,198 657,107 1,086,412 -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 -65,053 -58,473 -20,502 -28,622 161,720 193,382 -45,477 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 -8,305 -5,464 145,318 134,645 -40,139 -62,443 2,539 -
  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 -73,358 -63,937 124,816 106,023 121,581 130,939 -42,938 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 -73,101 -63,804 125,214 106,392 121,960 131,122 -4,412 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 123,299 87,386 4,110 65,748 397,617 526,168 1,129,350 -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 -5.39 % -3.92 % 5.75 % 5.65 % 7.13 % 32.05 % -10.80 % -10.93%
  YoY % -37.50% -168.17% 1.77% -20.76% -77.75% 396.76% -
  Horiz. % 49.91% 36.30% -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 11.17 5.22 31.27 41.98 126.90 160.63 265.94 -41.01%
  YoY % 113.98% -83.31% -25.51% -66.92% -21.00% -39.60% -
  Horiz. % 4.20% 1.96% 11.76% 15.79% 47.72% 60.40% 100.00%
EPS -16.35 -14.26 30.37 26.00 29.81 32.05 -1.08 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 11.12 5.22 28.70 38.23 115.56 146.26 241.81 -40.12%
  YoY % 113.03% -81.81% -24.93% -66.92% -20.99% -39.51% -
  Horiz. % 4.60% 2.16% 11.87% 15.81% 47.79% 60.49% 100.00%
EPS -16.27 -14.20 27.87 23.68 27.15 29.18 -0.98 59.65%
  YoY % -14.58% -150.95% 17.69% -12.78% -6.96% 3,077.55% -
  Horiz. % 1,660.20% 1,448.98% -2,843.88% -2,416.33% -2,770.41% -2,977.55% 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 8.19 19.93 8.38 7.98 1.51 0.81 0.75 48.89%
  YoY % -58.91% 137.83% 5.01% 428.48% 86.42% 8.00% -
  Horiz. % 1,092.00% 2,657.33% 1,117.33% 1,064.00% 201.33% 108.00% 100.00%
P/EPS -5.60 -7.32 8.63 12.88 6.41 4.06 -184.26 -44.11%
  YoY % 23.50% -184.82% -33.00% 100.94% 57.88% 102.20% -
  Horiz. % 3.04% 3.97% -4.68% -6.99% -3.48% -2.20% 100.00%
EY -17.86 -13.65 11.59 7.76 15.61 24.66 -0.54 79.07%
  YoY % -30.84% -217.77% 49.36% -50.29% -36.70% 4,666.67% -
  Horiz. % 3,307.41% 2,527.78% -2,146.30% -1,437.04% -2,890.74% -4,566.67% 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 6.94 21.84 7.87 7.79 2.08 0.81 0.46 57.13%
  YoY % -68.22% 177.51% 1.03% 274.52% 156.79% 76.09% -
  Horiz. % 1,508.70% 4,747.83% 1,710.87% 1,693.48% 452.17% 176.09% 100.00%
P/EPS -4.74 -8.03 8.10 12.58 8.86 4.06 -112.96 -41.02%
  YoY % 40.97% -199.14% -35.61% 41.99% 118.23% 103.59% -
  Horiz. % 4.20% 7.11% -7.17% -11.14% -7.84% -3.59% 100.00%
EY -21.09 -12.46 12.35 7.95 11.29 24.66 -0.89 69.40%
  YoY % -69.26% -200.89% 55.35% -29.58% -54.22% 2,870.79% -
  Horiz. % 2,369.66% 1,400.00% -1,387.64% -893.26% -1,268.54% -2,770.79% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS