Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -73.50%    YoY -     41.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 29,496 20,316 13,093 63,474 10,508 201,260 229,297 -28.94%
  YoY % 45.19% 55.17% -79.37% 504.05% -94.78% -12.23% -
  Horiz. % 12.86% 8.86% 5.71% 27.68% 4.58% 87.77% 100.00%
PBT -14,061 -31,908 -44,036 -4,464 -31,814 78,828 71,583 -
  YoY % 55.93% 27.54% -886.47% 85.97% -140.36% 10.12% -
  Horiz. % -19.64% -44.57% -61.52% -6.24% -44.44% 110.12% 100.00%
Tax -436 -11,060 -1,642 70,134 78,120 -18,358 -21,910 -47.93%
  YoY % 96.06% -573.57% -102.34% -10.22% 525.54% 16.21% -
  Horiz. % 1.99% 50.48% 7.49% -320.10% -356.55% 83.79% 100.00%
NP -14,497 -42,968 -45,678 65,670 46,306 60,470 49,673 -
  YoY % 66.26% 5.93% -169.56% 41.82% -23.42% 21.74% -
  Horiz. % -29.18% -86.50% -91.96% 132.20% 93.22% 121.74% 100.00%
NP to SH -13,692 -42,721 -45,547 65,832 46,494 60,655 49,455 -
  YoY % 67.95% 6.20% -169.19% 41.59% -23.35% 22.65% -
  Horiz. % -27.69% -86.38% -92.10% 133.11% 94.01% 122.65% 100.00%
Tax Rate - % - % - % - % - % 23.29 % 30.61 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.09% 100.00%
Total Cost 43,993 63,284 58,771 -2,196 -35,798 140,790 179,624 -20.89%
  YoY % -30.48% 7.68% 2,776.28% 93.87% -125.43% -21.62% -
  Horiz. % 24.49% 35.23% 32.72% -1.22% -19.93% 78.38% 100.00%
Net Worth 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 1,623,738 0 -
  YoY % 9.68% -15.90% -22.20% 16.34% 12.17% 0.00% -
  Horiz. % 93.65% 85.39% 101.52% 130.49% 112.17% 100.00% -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,236 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 1,623,738 0 -
  YoY % 9.68% -15.90% -22.20% 16.34% 12.17% 0.00% -
  Horiz. % 93.65% 85.39% 101.52% 130.49% 112.17% 100.00% -
NOSH 447,247 447,247 449,181 412,222 409,278 409,002 409,007 1.50%
  YoY % -0.00% -0.43% 8.97% 0.72% 0.07% -0.00% -
  Horiz. % 109.35% 109.35% 109.82% 100.79% 100.07% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -49.15 % -211.50 % -348.87 % 103.46 % 440.67 % 30.05 % 21.66 % -
  YoY % 76.76% 39.38% -437.20% -76.52% 1,366.46% 38.73% -
  Horiz. % -226.92% -976.45% -1,610.66% 477.65% 2,034.49% 138.74% 100.00%
ROE -0.90 % -3.08 % -2.76 % 3.11 % 2.55 % 3.74 % - % -
  YoY % 70.78% -11.59% -188.75% 21.96% -31.82% 0.00% -
  Horiz. % -24.06% -82.35% -73.80% 83.16% 68.18% 100.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.60 4.54 2.91 15.40 2.57 49.21 56.06 -29.98%
  YoY % 45.37% 56.01% -81.10% 499.22% -94.78% -12.22% -
  Horiz. % 11.77% 8.10% 5.19% 27.47% 4.58% 87.78% 100.00%
EPS -3.06 -9.55 -10.18 15.97 11.37 14.83 12.09 -
  YoY % 67.96% 6.19% -163.74% 40.46% -23.33% 22.66% -
  Horiz. % -25.31% -78.99% -84.20% 132.09% 94.04% 122.66% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 3.4000 3.1000 3.6700 5.1400 4.4500 3.9700 0.0000 -
  YoY % 9.68% -15.53% -28.60% 15.51% 12.09% 0.00% -
  Horiz. % 85.64% 78.09% 92.44% 129.47% 112.09% 100.00% -
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.57 4.52 2.91 14.13 2.34 44.80 51.04 -28.93%
  YoY % 45.35% 55.33% -79.41% 503.85% -94.78% -12.23% -
  Horiz. % 12.87% 8.86% 5.70% 27.68% 4.58% 87.77% 100.00%
EPS -3.05 -9.51 -10.14 14.65 10.35 13.50 11.01 -
  YoY % 67.93% 6.21% -169.22% 41.55% -23.33% 22.62% -
  Horiz. % -27.70% -86.38% -92.10% 133.06% 94.01% 122.62% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 3.3846 3.0859 3.6692 4.7160 4.0538 3.6141 0.0000 -
  YoY % 9.68% -15.90% -22.20% 16.34% 12.17% 0.00% -
  Horiz. % 93.65% 85.39% 101.52% 130.49% 112.17% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4950 1.0100 1.3700 2.6600 2.8500 1.5100 1.4000 -
P/RPS 7.51 22.23 47.00 17.27 111.01 3.07 2.50 20.11%
  YoY % -66.22% -52.70% 172.15% -84.44% 3,515.96% 22.80% -
  Horiz. % 300.40% 889.20% 1,880.00% 690.80% 4,440.40% 122.80% 100.00%
P/EPS -16.17 -10.57 -13.51 16.66 25.09 10.18 11.58 -
  YoY % -52.98% 21.76% -181.09% -33.60% 146.46% -12.09% -
  Horiz. % -139.64% -91.28% -116.67% 143.87% 216.67% 87.91% 100.00%
EY -6.18 -9.46 -7.40 6.00 3.99 9.82 8.64 -
  YoY % 34.67% -27.84% -223.33% 50.38% -59.37% 13.66% -
  Horiz. % -71.53% -109.49% -85.65% 69.44% 46.18% 113.66% 100.00%
DY 1.01 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. % 100.00% - - - - - -
P/NAPS 0.15 0.33 0.37 0.52 0.64 0.38 0.00 -
  YoY % -54.55% -10.81% -28.85% -18.75% 68.42% 0.00% -
  Horiz. % 39.47% 86.84% 97.37% 136.84% 168.42% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 30/05/16 21/05/15 29/05/14 29/05/13 29/05/12 -
Price 0.5250 0.9500 1.2000 2.5500 3.0100 1.7600 1.3100 -
P/RPS 7.96 20.91 41.17 16.56 117.24 3.58 2.34 22.62%
  YoY % -61.93% -49.21% 148.61% -85.88% 3,174.86% 52.99% -
  Horiz. % 340.17% 893.59% 1,759.40% 707.69% 5,010.26% 152.99% 100.00%
P/EPS -17.15 -9.95 -11.83 15.97 26.50 11.87 10.83 -
  YoY % -72.36% 15.89% -174.08% -39.74% 123.25% 9.60% -
  Horiz. % -158.36% -91.87% -109.23% 147.46% 244.69% 109.60% 100.00%
EY -5.83 -10.05 -8.45 6.26 3.77 8.43 9.23 -
  YoY % 41.99% -18.93% -234.98% 66.05% -55.28% -8.67% -
  Horiz. % -63.16% -108.88% -91.55% 67.82% 40.85% 91.33% 100.00%
DY 0.95 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. % 100.00% - - - - - -
P/NAPS 0.15 0.31 0.33 0.50 0.68 0.44 0.00 -
  YoY % -51.61% -6.06% -34.00% -26.47% 54.55% 0.00% -
  Horiz. % 34.09% 70.45% 75.00% 113.64% 154.55% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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