Highlights

[PUNCAK] YoY 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 -     28.83%    YoY -     -2.30%
Quarter Report


View:


Show?  YoY % Horiz. %

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 29,625 10,356 65,452 161,263 317,938 427,810 539,781 -38.33%
  YoY % 186.07% -84.18% -59.41% -49.28% -25.68% -20.74% -
  Horiz. % 5.49% 1.92% 12.13% 29.88% 58.90% 79.26% 100.00%
PBT -33,145 -14,667 -15,876 3,192 82,892 121,799 -12,304 17.94%
  YoY % -125.98% 7.62% -597.37% -96.15% -31.94% 1,089.91% -
  Horiz. % 269.38% 119.21% 129.03% -25.94% -673.70% -989.91% 100.00%
Tax 2,755 -3,592 75,184 56,525 -21,781 -40,533 -1,005 -
  YoY % 176.70% -104.78% 33.01% 359.52% 46.26% -3,933.13% -
  Horiz. % -274.13% 357.41% -7,481.00% -5,624.38% 2,167.26% 4,033.13% 100.00%
NP -30,390 -18,259 59,308 59,717 61,111 81,266 -13,309 14.74%
  YoY % -66.44% -130.79% -0.68% -2.28% -24.80% 710.61% -
  Horiz. % 228.34% 137.19% -445.62% -448.70% -459.17% -610.61% 100.00%
NP to SH -30,380 -18,257 59,544 59,898 61,305 81,667 3,700 -
  YoY % -66.40% -130.66% -0.59% -2.30% -24.93% 2,107.22% -
  Horiz. % -821.08% -493.43% 1,609.30% 1,618.86% 1,656.89% 2,207.22% 100.00%
Tax Rate - % - % - % -1,770.83 % 26.28 % 33.28 % - % -
  YoY % 0.00% 0.00% 0.00% -6,838.32% -21.03% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -5,321.00% 78.97% 100.00% -
Total Cost 60,015 28,615 6,144 101,546 256,827 346,544 553,090 -30.91%
  YoY % 109.73% 365.74% -93.95% -60.46% -25.89% -37.34% -
  Horiz. % 10.85% 5.17% 1.11% 18.36% 46.43% 62.66% 100.00%
Net Worth 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 409,160 41,111 78.97%
  YoY % -16.75% -25.18% 15.60% 10.09% 317.81% 895.25% -
  Horiz. % 3,296.33% 3,959.61% 5,292.31% 4,577.94% 4,158.26% 995.25% 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 1,627,840 2,175,725 1,882,040 1,709,505 409,160 41,111 78.97%
  YoY % -16.75% -25.18% 15.60% 10.09% 317.81% 895.25% -
  Horiz. % 3,296.33% 3,959.61% 5,292.31% 4,577.94% 4,158.26% 995.25% 100.00%
NOSH 447,247 449,679 412,069 409,139 408,972 409,160 411,111 1.41%
  YoY % -0.54% 9.13% 0.72% 0.04% -0.05% -0.47% -
  Horiz. % 108.79% 109.38% 100.23% 99.52% 99.48% 99.53% 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 -102.58 % -176.31 % 90.61 % 37.03 % 19.22 % 19.00 % -2.47 % 85.99%
  YoY % 41.82% -294.58% 144.69% 92.66% 1.16% 869.23% -
  Horiz. % 4,153.04% 7,138.06% -3,668.42% -1,499.19% -778.14% -769.23% 100.00%
ROE -2.24 % -1.12 % 2.74 % 3.18 % 3.59 % 19.96 % 9.00 % -
  YoY % -100.00% -140.88% -13.84% -11.42% -82.01% 121.78% -
  Horiz. % -24.89% -12.44% 30.44% 35.33% 39.89% 221.78% 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 6.62 2.30 15.88 39.42 77.74 104.56 131.30 -39.19%
  YoY % 187.83% -85.52% -59.72% -49.29% -25.65% -20.37% -
  Horiz. % 5.04% 1.75% 12.09% 30.02% 59.21% 79.63% 100.00%
EPS -6.79 -4.08 14.45 14.64 14.99 19.96 0.90 -
  YoY % -66.42% -128.24% -1.30% -2.33% -24.90% 2,117.78% -
  Horiz. % -754.44% -453.33% 1,605.56% 1,626.67% 1,665.56% 2,217.78% 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 6.59 2.30 14.57 35.89 70.77 95.22 120.14 -38.33%
  YoY % 186.52% -84.21% -59.40% -49.29% -25.68% -20.74% -
  Horiz. % 5.49% 1.91% 12.13% 29.87% 58.91% 79.26% 100.00%
EPS -6.76 -4.06 13.25 13.33 13.65 18.18 0.82 -
  YoY % -66.50% -130.64% -0.60% -2.34% -24.92% 2,117.07% -
  Horiz. % -824.39% -495.12% 1,615.85% 1,625.61% 1,664.63% 2,217.07% 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 3.6232 4.8426 4.1890 3.8050 0.9107 0.0915 78.97%
  YoY % -16.75% -25.18% 15.60% 10.09% 317.81% 895.30% -
  Horiz. % 3,296.50% 3,959.78% 5,292.46% 4,578.14% 4,158.47% 995.30% 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 13.81 45.16 16.49 8.50 2.46 1.24 1.52 44.40%
  YoY % -69.42% 173.86% 94.00% 245.53% 98.39% -18.42% -
  Horiz. % 908.55% 2,971.05% 1,084.87% 559.21% 161.84% 81.58% 100.00%
P/EPS -13.47 -25.62 18.13 22.88 12.74 6.51 221.11 -
  YoY % 47.42% -241.31% -20.76% 79.59% 95.70% -97.06% -
  Horiz. % -6.09% -11.59% 8.20% 10.35% 5.76% 2.94% 100.00%
EY -7.42 -3.90 5.52 4.37 7.85 15.35 0.45 -
  YoY % -90.26% -170.65% 26.32% -44.33% -48.86% 3,311.11% -
  Horiz. % -1,648.89% -866.67% 1,226.67% 971.11% 1,744.44% 3,411.11% 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 11.70 49.50 15.49 8.30 3.40 1.24 0.93 52.45%
  YoY % -76.36% 219.56% 86.63% 144.12% 174.19% 33.33% -
  Horiz. % 1,258.06% 5,322.58% 1,665.59% 892.47% 365.59% 133.33% 100.00%
P/EPS -11.41 -28.08 17.02 22.34 17.61 6.51 135.56 -
  YoY % 59.37% -264.98% -23.81% 26.86% 170.51% -95.20% -
  Horiz. % -8.42% -20.71% 12.56% 16.48% 12.99% 4.80% 100.00%
EY -8.76 -3.56 5.87 4.48 5.68 15.35 0.74 -
  YoY % -146.07% -160.65% 31.03% -21.13% -63.00% 1,974.32% -
  Horiz. % -1,183.78% -481.08% 793.24% 605.41% 767.57% 2,074.32% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers