Highlights

[PUNCAK] YoY Quarter Result on 2017-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     28.89%    YoY -     -66.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 110,415 57,008 29,625 10,356 65,452 161,263 317,938 -16.15%
  YoY % 93.68% 92.43% 186.07% -84.18% -59.41% -49.28% -
  Horiz. % 34.73% 17.93% 9.32% 3.26% 20.59% 50.72% 100.00%
PBT -15,816 -2,406 -33,145 -14,667 -15,876 3,192 82,892 -
  YoY % -557.36% 92.74% -125.98% 7.62% -597.37% -96.15% -
  Horiz. % -19.08% -2.90% -39.99% -17.69% -19.15% 3.85% 100.00%
Tax -1,321 -2,554 2,755 -3,592 75,184 56,525 -21,781 -37.31%
  YoY % 48.28% -192.70% 176.70% -104.78% 33.01% 359.52% -
  Horiz. % 6.06% 11.73% -12.65% 16.49% -345.18% -259.52% 100.00%
NP -17,137 -4,960 -30,390 -18,259 59,308 59,717 61,111 -
  YoY % -245.50% 83.68% -66.44% -130.79% -0.68% -2.28% -
  Horiz. % -28.04% -8.12% -49.73% -29.88% 97.05% 97.72% 100.00%
NP to SH -15,667 -4,260 -30,380 -18,257 59,544 59,898 61,305 -
  YoY % -267.77% 85.98% -66.40% -130.66% -0.59% -2.30% -
  Horiz. % -25.56% -6.95% -49.56% -29.78% 97.13% 97.70% 100.00%
Tax Rate - % - % - % - % - % -1,770.83 % 26.28 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6,838.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -6,738.32% 100.00%
Total Cost 127,552 61,968 60,015 28,615 6,144 101,546 256,827 -11.01%
  YoY % 105.84% 3.25% 109.73% 365.74% -93.95% -60.46% -
  Horiz. % 49.66% 24.13% 23.37% 11.14% 2.39% 39.54% 100.00%
Net Worth 1,332,799 1,516,167 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 -4.06%
  YoY % -12.09% 11.88% -16.75% -25.18% 15.60% 10.09% -
  Horiz. % 77.96% 88.69% 79.27% 95.22% 127.27% 110.09% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,332,799 1,516,167 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 -4.06%
  YoY % -12.09% 11.88% -16.75% -25.18% 15.60% 10.09% -
  Horiz. % 77.96% 88.69% 79.27% 95.22% 127.27% 110.09% 100.00%
NOSH 447,248 447,247 447,247 449,679 412,069 409,139 408,972 1.50%
  YoY % 0.00% 0.00% -0.54% 9.13% 0.72% 0.04% -
  Horiz. % 109.36% 109.36% 109.36% 109.95% 100.76% 100.04% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -15.52 % -8.70 % -102.58 % -176.31 % 90.61 % 37.03 % 19.22 % -
  YoY % -78.39% 91.52% 41.82% -294.58% 144.69% 92.66% -
  Horiz. % -80.75% -45.27% -533.71% -917.33% 471.44% 192.66% 100.00%
ROE -1.18 % -0.28 % -2.24 % -1.12 % 2.74 % 3.18 % 3.59 % -
  YoY % -321.43% 87.50% -100.00% -140.88% -13.84% -11.42% -
  Horiz. % -32.87% -7.80% -62.40% -31.20% 76.32% 88.58% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.69 12.75 6.62 2.30 15.88 39.42 77.74 -17.39%
  YoY % 93.65% 92.60% 187.83% -85.52% -59.72% -49.29% -
  Horiz. % 31.76% 16.40% 8.52% 2.96% 20.43% 50.71% 100.00%
EPS -3.50 -0.95 -6.79 -4.08 14.45 14.64 14.99 -
  YoY % -268.42% 86.01% -66.42% -128.24% -1.30% -2.33% -
  Horiz. % -23.35% -6.34% -45.30% -27.22% 96.40% 97.67% 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 2.9800 3.3900 3.0300 3.6200 5.2800 4.6000 4.1800 -5.48%
  YoY % -12.09% 11.88% -16.30% -31.44% 14.78% 10.05% -
  Horiz. % 71.29% 81.10% 72.49% 86.60% 126.32% 110.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.58 12.69 6.59 2.30 14.57 35.89 70.77 -16.15%
  YoY % 93.70% 92.56% 186.52% -84.21% -59.40% -49.29% -
  Horiz. % 34.73% 17.93% 9.31% 3.25% 20.59% 50.71% 100.00%
EPS -3.49 -0.95 -6.76 -4.06 13.25 13.33 13.65 -
  YoY % -267.37% 85.95% -66.50% -130.64% -0.60% -2.34% -
  Horiz. % -25.57% -6.96% -49.52% -29.74% 97.07% 97.66% 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 2.9665 3.3746 3.0163 3.6232 4.8426 4.1890 3.8050 -4.06%
  YoY % -12.09% 11.88% -16.75% -25.18% 15.60% 10.09% -
  Horiz. % 77.96% 88.69% 79.27% 95.22% 127.27% 110.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3350 0.5100 0.9150 1.0400 2.6200 3.3500 1.9100 -
P/RPS 1.36 4.00 13.81 45.16 16.49 8.50 2.46 -9.40%
  YoY % -66.00% -71.04% -69.42% 173.86% 94.00% 245.53% -
  Horiz. % 55.28% 162.60% 561.38% 1,835.77% 670.33% 345.53% 100.00%
P/EPS -9.56 -53.54 -13.47 -25.62 18.13 22.88 12.74 -
  YoY % 82.14% -297.48% 47.42% -241.31% -20.76% 79.59% -
  Horiz. % -75.04% -420.25% -105.73% -201.10% 142.31% 179.59% 100.00%
EY -10.46 -1.87 -7.42 -3.90 5.52 4.37 7.85 -
  YoY % -459.36% 74.80% -90.26% -170.65% 26.32% -44.33% -
  Horiz. % -133.25% -23.82% -94.52% -49.68% 70.32% 55.67% 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 0.11 0.15 0.30 0.29 0.50 0.73 0.46 -21.21%
  YoY % -26.67% -50.00% 3.45% -42.00% -31.51% 58.70% -
  Horiz. % 23.91% 32.61% 65.22% 63.04% 108.70% 158.70% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 28/08/17 25/08/16 25/08/15 21/08/14 29/08/13 -
Price 0.3150 0.5450 0.7750 1.1400 2.4600 3.2700 2.6400 -
P/RPS 1.28 4.28 11.70 49.50 15.49 8.30 3.40 -15.02%
  YoY % -70.09% -63.42% -76.36% 219.56% 86.63% 144.12% -
  Horiz. % 37.65% 125.88% 344.12% 1,455.88% 455.59% 244.12% 100.00%
P/EPS -8.99 -57.22 -11.41 -28.08 17.02 22.34 17.61 -
  YoY % 84.29% -401.49% 59.37% -264.98% -23.81% 26.86% -
  Horiz. % -51.05% -324.93% -64.79% -159.45% 96.65% 126.86% 100.00%
EY -11.12 -1.75 -8.76 -3.56 5.87 4.48 5.68 -
  YoY % -535.43% 80.02% -146.07% -160.65% 31.03% -21.13% -
  Horiz. % -195.77% -30.81% -154.23% -62.68% 103.35% 78.87% 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 0.11 0.16 0.26 0.31 0.47 0.71 0.63 -25.23%
  YoY % -31.25% -38.46% -16.13% -34.04% -33.80% 12.70% -
  Horiz. % 17.46% 25.40% 41.27% 49.21% 74.60% 112.70% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers