Highlights

[PUNCAK] YoY Quarter Result on 2013-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -8.71%    YoY -     -26.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,753 46,249 193,216 332,581 471,467 573,856 520,813 -37.91%
  YoY % -35.67% -76.06% -41.90% -29.46% -17.84% 10.18% -
  Horiz. % 5.71% 8.88% 37.10% 63.86% 90.53% 110.18% 100.00%
PBT -100,494 -12,406 -6,907 79,530 79,948 -26,356 -25,987 25.26%
  YoY % -710.04% -79.61% -108.68% -0.52% 403.34% -1.42% -
  Horiz. % 386.71% 47.74% 26.58% -306.04% -307.65% 101.42% 100.00%
Tax -1,898 52,202 67,425 -23,764 -3,954 8,217 544 -
  YoY % -103.64% -22.58% 383.73% -501.01% -148.12% 1,410.48% -
  Horiz. % -348.90% 9,595.96% 12,394.30% -4,368.38% -726.84% 1,510.48% 100.00%
NP -102,392 39,796 60,518 55,766 75,994 -18,139 -25,443 26.09%
  YoY % -357.29% -34.24% 8.52% -26.62% 518.95% 28.71% -
  Horiz. % 402.44% -156.41% -237.86% -219.18% -298.68% 71.29% 100.00%
NP to SH 102,375 40,087 60,291 55,966 76,104 5,001 -25,265 -
  YoY % 155.38% -33.51% 7.73% -26.46% 1,421.78% 119.79% -
  Horiz. % -405.20% -158.67% -238.63% -221.52% -301.22% -19.79% 100.00%
Tax Rate - % - % - % 29.88 % 4.95 % - % - % -
  YoY % 0.00% 0.00% 0.00% 503.64% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 603.64% 100.00% - -
Total Cost 132,145 6,453 132,698 276,815 395,473 591,995 546,256 -21.05%
  YoY % 1,947.81% -95.14% -52.06% -30.00% -33.20% 8.37% -
  Horiz. % 24.19% 1.18% 24.29% 50.67% 72.40% 108.37% 100.00%
Net Worth 1,531,806 2,233,006 1,940,117 1,755,074 499,096 49,190 1,227,311 3.76%
  YoY % -31.40% 15.10% 10.54% 251.65% 914.63% -95.99% -
  Horiz. % 124.81% 181.94% 158.08% 143.00% 40.67% 4.01% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,531,806 2,233,006 1,940,117 1,755,074 499,096 49,190 1,227,311 3.76%
  YoY % -31.40% 15.10% 10.54% 251.65% 914.63% -95.99% -
  Horiz. % 124.81% 181.94% 158.08% 143.00% 40.67% 4.01% 100.00%
NOSH 449,210 411,993 409,307 409,108 409,095 409,918 409,103 1.57%
  YoY % 9.03% 0.66% 0.05% 0.00% -0.20% 0.20% -
  Horiz. % 109.80% 100.71% 100.05% 100.00% 100.00% 100.20% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -344.14 % 86.05 % 31.32 % 16.77 % 16.12 % -3.16 % -4.89 % 103.06%
  YoY % -499.93% 174.74% 86.76% 4.03% 610.13% 35.38% -
  Horiz. % 7,037.63% -1,759.71% -640.49% -342.94% -329.65% 64.62% 100.00%
ROE 6.68 % 1.80 % 3.11 % 3.19 % 15.25 % 10.17 % -2.06 % -
  YoY % 271.11% -42.12% -2.51% -79.08% 49.95% 593.69% -
  Horiz. % -324.27% -87.38% -150.97% -154.85% -740.29% -493.69% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.62 11.23 47.21 81.29 115.25 139.99 127.31 -38.88%
  YoY % -41.05% -76.21% -41.92% -29.47% -17.67% 9.96% -
  Horiz. % 5.20% 8.82% 37.08% 63.85% 90.53% 109.96% 100.00%
EPS -22.88 9.73 14.73 13.68 18.60 1.22 -6.18 24.35%
  YoY % -335.15% -33.94% 7.68% -26.45% 1,424.59% 119.74% -
  Horiz. % 370.23% -157.44% -238.35% -221.36% -300.97% -19.74% 100.00%
DPS 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 3.4100 5.4200 4.7400 4.2900 1.2200 0.1200 3.0000 2.16%
  YoY % -37.08% 14.35% 10.49% 251.64% 916.67% -96.00% -
  Horiz. % 113.67% 180.67% 158.00% 143.00% 40.67% 4.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.62 10.29 43.01 74.02 104.94 127.73 115.92 -37.92%
  YoY % -35.67% -76.08% -41.89% -29.46% -17.84% 10.19% -
  Horiz. % 5.71% 8.88% 37.10% 63.85% 90.53% 110.19% 100.00%
EPS 22.79 8.92 13.42 12.46 16.94 1.11 -5.62 -
  YoY % 155.49% -33.53% 7.70% -26.45% 1,426.13% 119.75% -
  Horiz. % -405.52% -158.72% -238.79% -221.71% -301.42% -19.75% 100.00%
DPS 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 3.4094 4.9701 4.3182 3.9064 1.1109 0.1095 2.7317 3.76%
  YoY % -31.40% 15.10% 10.54% 251.64% 914.52% -95.99% -
  Horiz. % 124.81% 181.94% 158.08% 143.00% 40.67% 4.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.1400 2.6100 3.3500 3.1400 1.3200 1.1500 2.9000 -
P/RPS 17.21 23.25 7.10 3.86 1.15 0.82 2.28 40.01%
  YoY % -25.98% 227.46% 83.94% 235.65% 40.24% -64.04% -
  Horiz. % 754.82% 1,019.74% 311.40% 169.30% 50.44% 35.96% 100.00%
P/EPS 5.00 26.82 22.74 22.95 7.10 94.26 -46.96 -
  YoY % -81.36% 17.94% -0.92% 223.24% -92.47% 300.72% -
  Horiz. % -10.65% -57.11% -48.42% -48.87% -15.12% -200.72% 100.00%
EY 19.99 3.73 4.40 4.36 14.09 1.06 -2.13 -
  YoY % 435.92% -15.23% 0.92% -69.06% 1,229.25% 149.77% -
  Horiz. % -938.50% -175.12% -206.57% -204.69% -661.50% -49.77% 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 0.33 0.48 0.71 0.73 1.08 9.58 0.97 -16.43%
  YoY % -31.25% -32.39% -2.74% -32.41% -88.73% 887.63% -
  Horiz. % 34.02% 49.48% 73.20% 75.26% 111.34% 987.63% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 -
Price 1.0000 2.8500 3.3100 3.4000 1.2900 1.0900 2.6000 -
P/RPS 15.10 25.39 7.01 4.18 1.12 0.78 2.04 39.56%
  YoY % -40.53% 262.20% 67.70% 273.21% 43.59% -61.76% -
  Horiz. % 740.20% 1,244.61% 343.63% 204.90% 54.90% 38.24% 100.00%
P/EPS 4.39 29.29 22.47 24.85 6.93 89.34 -42.10 -
  YoY % -85.01% 30.35% -9.58% 258.59% -92.24% 312.21% -
  Horiz. % -10.43% -69.57% -53.37% -59.03% -16.46% -212.21% 100.00%
EY 22.79 3.41 4.45 4.02 14.42 1.12 -2.38 -
  YoY % 568.33% -23.37% 10.70% -72.12% 1,187.50% 147.06% -
  Horiz. % -957.56% -143.28% -186.97% -168.91% -605.88% -47.06% 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 0.29 0.53 0.70 0.79 1.06 9.08 0.87 -16.72%
  YoY % -45.28% -24.29% -11.39% -25.47% -88.33% 943.68% -
  Horiz. % 33.33% 60.92% 80.46% 90.80% 121.84% 1,043.68% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers