Highlights

[PUNCAK] YoY Cumulative Quarter Result on 2017-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     82.62%    YoY -     6.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 98,186 29,496 20,316 13,093 63,474 10,508 201,260 -11.27%
  YoY % 232.88% 45.19% 55.17% -79.37% 504.05% -94.78% -
  Horiz. % 48.79% 14.66% 10.09% 6.51% 31.54% 5.22% 100.00%
PBT -15,947 -14,061 -31,908 -44,036 -4,464 -31,814 78,828 -
  YoY % -13.41% 55.93% 27.54% -886.47% 85.97% -140.36% -
  Horiz. % -20.23% -17.84% -40.48% -55.86% -5.66% -40.36% 100.00%
Tax -3,134 -436 -11,060 -1,642 70,134 78,120 -18,358 -25.51%
  YoY % -618.81% 96.06% -573.57% -102.34% -10.22% 525.54% -
  Horiz. % 17.07% 2.37% 60.25% 8.94% -382.04% -425.54% 100.00%
NP -19,081 -14,497 -42,968 -45,678 65,670 46,306 60,470 -
  YoY % -31.62% 66.26% 5.93% -169.56% 41.82% -23.42% -
  Horiz. % -31.55% -23.97% -71.06% -75.54% 108.60% 76.58% 100.00%
NP to SH -17,690 -13,692 -42,721 -45,547 65,832 46,494 60,655 -
  YoY % -29.20% 67.95% 6.20% -169.19% 41.59% -23.35% -
  Horiz. % -29.16% -22.57% -70.43% -75.09% 108.54% 76.65% 100.00%
Tax Rate - % - % - % - % - % - % 23.29 % -
  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 117,267 43,993 63,284 58,771 -2,196 -35,798 140,790 -3.00%
  YoY % 166.56% -30.48% 7.68% 2,776.28% 93.87% -125.43% -
  Horiz. % 83.29% 31.25% 44.95% 41.74% -1.56% -25.43% 100.00%
Net Worth 1,346,216 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 1,623,738 -3.07%
  YoY % -11.47% 9.68% -15.90% -22.20% 16.34% 12.17% -
  Horiz. % 82.91% 93.65% 85.39% 101.52% 130.49% 112.17% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 2,236 - - - - - -
  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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,346,216 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 1,623,738 -3.07%
  YoY % -11.47% 9.68% -15.90% -22.20% 16.34% 12.17% -
  Horiz. % 82.91% 93.65% 85.39% 101.52% 130.49% 112.17% 100.00%
NOSH 447,248 447,247 447,247 449,181 412,222 409,278 409,002 1.50%
  YoY % 0.00% -0.00% -0.43% 8.97% 0.72% 0.07% -
  Horiz. % 109.35% 109.35% 109.35% 109.82% 100.79% 100.07% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -19.43 % -49.15 % -211.50 % -348.87 % 103.46 % 440.67 % 30.05 % -
  YoY % 60.47% 76.76% 39.38% -437.20% -76.52% 1,366.46% -
  Horiz. % -64.66% -163.56% -703.83% -1,160.97% 344.29% 1,466.46% 100.00%
ROE -1.31 % -0.90 % -3.08 % -2.76 % 3.11 % 2.55 % 3.74 % -
  YoY % -45.56% 70.78% -11.59% -188.75% 21.96% -31.82% -
  Horiz. % -35.03% -24.06% -82.35% -73.80% 83.16% 68.18% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.95 6.60 4.54 2.91 15.40 2.57 49.21 -12.58%
  YoY % 232.58% 45.37% 56.01% -81.10% 499.22% -94.78% -
  Horiz. % 44.60% 13.41% 9.23% 5.91% 31.29% 5.22% 100.00%
EPS -3.96 -3.06 -9.55 -10.18 15.97 11.37 14.83 -
  YoY % -29.41% 67.96% 6.19% -163.74% 40.46% -23.33% -
  Horiz. % -26.70% -20.63% -64.40% -68.64% 107.69% 76.67% 100.00%
DPS 0.00 0.50 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 3.0100 3.4000 3.1000 3.6700 5.1400 4.4500 3.9700 -4.51%
  YoY % -11.47% 9.68% -15.53% -28.60% 15.51% 12.09% -
  Horiz. % 75.82% 85.64% 78.09% 92.44% 129.47% 112.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.85 6.57 4.52 2.91 14.13 2.34 44.80 -11.27%
  YoY % 232.57% 45.35% 55.33% -79.41% 503.85% -94.78% -
  Horiz. % 48.77% 14.67% 10.09% 6.50% 31.54% 5.22% 100.00%
EPS -3.94 -3.05 -9.51 -10.14 14.65 10.35 13.50 -
  YoY % -29.18% 67.93% 6.21% -169.22% 41.55% -23.33% -
  Horiz. % -29.19% -22.59% -70.44% -75.11% 108.52% 76.67% 100.00%
DPS 0.00 0.50 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 2.9964 3.3846 3.0859 3.6692 4.7160 4.0538 3.6141 -3.07%
  YoY % -11.47% 9.68% -15.90% -22.20% 16.34% 12.17% -
  Horiz. % 82.91% 93.65% 85.39% 101.52% 130.49% 112.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3600 0.4950 1.0100 1.3700 2.6600 2.8500 1.5100 -
P/RPS 1.64 7.51 22.23 47.00 17.27 111.01 3.07 -9.92%
  YoY % -78.16% -66.22% -52.70% 172.15% -84.44% 3,515.96% -
  Horiz. % 53.42% 244.63% 724.10% 1,530.94% 562.54% 3,615.96% 100.00%
P/EPS -9.10 -16.17 -10.57 -13.51 16.66 25.09 10.18 -
  YoY % 43.72% -52.98% 21.76% -181.09% -33.60% 146.46% -
  Horiz. % -89.39% -158.84% -103.83% -132.71% 163.65% 246.46% 100.00%
EY -10.99 -6.18 -9.46 -7.40 6.00 3.99 9.82 -
  YoY % -77.83% 34.67% -27.84% -223.33% 50.38% -59.37% -
  Horiz. % -111.91% -62.93% -96.33% -75.36% 61.10% 40.63% 100.00%
DY 0.00 1.01 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 0.12 0.15 0.33 0.37 0.52 0.64 0.38 -17.47%
  YoY % -20.00% -54.55% -10.81% -28.85% -18.75% 68.42% -
  Horiz. % 31.58% 39.47% 86.84% 97.37% 136.84% 168.42% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 30/05/17 30/05/16 21/05/15 29/05/14 29/05/13 -
Price 0.3450 0.5250 0.9500 1.2000 2.5500 3.0100 1.7600 -
P/RPS 1.57 7.96 20.91 41.17 16.56 117.24 3.58 -12.83%
  YoY % -80.28% -61.93% -49.21% 148.61% -85.88% 3,174.86% -
  Horiz. % 43.85% 222.35% 584.08% 1,150.00% 462.57% 3,274.86% 100.00%
P/EPS -8.72 -17.15 -9.95 -11.83 15.97 26.50 11.87 -
  YoY % 49.15% -72.36% 15.89% -174.08% -39.74% 123.25% -
  Horiz. % -73.46% -144.48% -83.82% -99.66% 134.54% 223.25% 100.00%
EY -11.46 -5.83 -10.05 -8.45 6.26 3.77 8.43 -
  YoY % -96.57% 41.99% -18.93% -234.98% 66.05% -55.28% -
  Horiz. % -135.94% -69.16% -119.22% -100.24% 74.26% 44.72% 100.00%
DY 0.00 0.95 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 0.31 0.33 0.50 0.68 0.44 -20.62%
  YoY % -26.67% -51.61% -6.06% -34.00% -26.47% 54.55% -
  Horiz. % 25.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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