Highlights

[PUNCAK] YoY Quarter Result on 2016-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     660.74%    YoY -     155.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 123,799 72,193 37,269 29,753 46,249 193,216 332,581 -15.18%
  YoY % 71.48% 93.71% 25.26% -35.67% -76.06% -41.90% -
  Horiz. % 37.22% 21.71% 11.21% 8.95% 13.91% 58.10% 100.00%
PBT -16,518 -25,877 -26,373 -100,494 -12,406 -6,907 79,530 -
  YoY % 36.17% 1.88% 73.76% -710.04% -79.61% -108.68% -
  Horiz. % -20.77% -32.54% -33.16% -126.36% -15.60% -8.68% 100.00%
Tax -1,764 -1,249 635 -1,898 52,202 67,425 -23,764 -35.16%
  YoY % -41.23% -296.69% 133.46% -103.64% -22.58% 383.73% -
  Horiz. % 7.42% 5.26% -2.67% 7.99% -219.67% -283.73% 100.00%
NP -18,282 -27,126 -25,738 -102,392 39,796 60,518 55,766 -
  YoY % 32.60% -5.39% 74.86% -357.29% -34.24% 8.52% -
  Horiz. % -32.78% -48.64% -46.15% -183.61% 71.36% 108.52% 100.00%
NP to SH -16,873 -26,305 -25,384 102,375 40,087 60,291 55,966 -
  YoY % 35.86% -3.63% -124.80% 155.38% -33.51% 7.73% -
  Horiz. % -30.15% -47.00% -45.36% 182.92% 71.63% 107.73% 100.00%
Tax Rate - % - % - % - % - % - % 29.88 % -
  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 142,081 99,319 63,007 132,145 6,453 132,698 276,815 -10.52%
  YoY % 43.06% 57.63% -52.32% 1,947.81% -95.14% -52.06% -
  Horiz. % 51.33% 35.88% 22.76% 47.74% 2.33% 47.94% 100.00%
Net Worth 1,314,909 1,489,332 1,645,868 1,531,806 2,233,006 1,940,117 1,755,074 -4.70%
  YoY % -11.71% -9.51% 7.45% -31.40% 15.10% 10.54% -
  Horiz. % 74.92% 84.86% 93.78% 87.28% 127.23% 110.54% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,314,909 1,489,332 1,645,868 1,531,806 2,233,006 1,940,117 1,755,074 -4.70%
  YoY % -11.71% -9.51% 7.45% -31.40% 15.10% 10.54% -
  Horiz. % 74.92% 84.86% 93.78% 87.28% 127.23% 110.54% 100.00%
NOSH 447,248 447,247 447,247 449,210 411,993 409,307 409,108 1.50%
  YoY % 0.00% 0.00% -0.44% 9.03% 0.66% 0.05% -
  Horiz. % 109.32% 109.32% 109.32% 109.80% 100.71% 100.05% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -14.77 % -37.57 % -69.06 % -344.14 % 86.05 % 31.32 % 16.77 % -
  YoY % 60.69% 45.60% 79.93% -499.93% 174.74% 86.76% -
  Horiz. % -88.07% -224.03% -411.81% -2,052.12% 513.12% 186.76% 100.00%
ROE -1.28 % -1.77 % -1.54 % 6.68 % 1.80 % 3.11 % 3.19 % -
  YoY % 27.68% -14.94% -123.05% 271.11% -42.12% -2.51% -
  Horiz. % -40.13% -55.49% -48.28% 209.40% 56.43% 97.49% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.68 16.14 8.33 6.62 11.23 47.21 81.29 -16.43%
  YoY % 71.50% 93.76% 25.83% -41.05% -76.21% -41.92% -
  Horiz. % 34.05% 19.85% 10.25% 8.14% 13.81% 58.08% 100.00%
EPS -3.77 -5.88 -5.67 -22.88 9.73 14.73 13.68 -
  YoY % 35.88% -3.70% 75.22% -335.15% -33.94% 7.68% -
  Horiz. % -27.56% -42.98% -41.45% -167.25% 71.13% 107.68% 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 2.9400 3.3300 3.6800 3.4100 5.4200 4.7400 4.2900 -6.10%
  YoY % -11.71% -9.51% 7.92% -37.08% 14.35% 10.49% -
  Horiz. % 68.53% 77.62% 85.78% 79.49% 126.34% 110.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.55 16.07 8.30 6.62 10.29 43.01 74.02 -15.18%
  YoY % 71.44% 93.61% 25.38% -35.67% -76.08% -41.89% -
  Horiz. % 37.22% 21.71% 11.21% 8.94% 13.90% 58.11% 100.00%
EPS -3.76 -5.85 -5.65 22.79 8.92 13.42 12.46 -
  YoY % 35.73% -3.54% -124.79% 155.49% -33.53% 7.70% -
  Horiz. % -30.18% -46.95% -45.35% 182.91% 71.59% 107.70% 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 2.9267 3.3149 3.6633 3.4094 4.9701 4.3182 3.9064 -4.70%
  YoY % -11.71% -9.51% 7.45% -31.40% 15.10% 10.54% -
  Horiz. % 74.92% 84.86% 93.78% 87.28% 127.23% 110.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2650 0.5050 0.7150 1.1400 2.6100 3.3500 3.1400 -
P/RPS 0.96 3.13 8.58 17.21 23.25 7.10 3.86 -20.69%
  YoY % -69.33% -63.52% -50.15% -25.98% 227.46% 83.94% -
  Horiz. % 24.87% 81.09% 222.28% 445.85% 602.33% 183.94% 100.00%
P/EPS -7.02 -8.59 -12.60 5.00 26.82 22.74 22.95 -
  YoY % 18.28% 31.83% -352.00% -81.36% 17.94% -0.92% -
  Horiz. % -30.59% -37.43% -54.90% 21.79% 116.86% 99.08% 100.00%
EY -14.24 -11.65 -7.94 19.99 3.73 4.40 4.36 -
  YoY % -22.23% -46.73% -139.72% 435.92% -15.23% 0.92% -
  Horiz. % -326.61% -267.20% -182.11% 458.49% 85.55% 100.92% 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 0.09 0.15 0.19 0.33 0.48 0.71 0.73 -29.44%
  YoY % -40.00% -21.05% -42.42% -31.25% -32.39% -2.74% -
  Horiz. % 12.33% 20.55% 26.03% 45.21% 65.75% 97.26% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 29/11/17 24/11/16 24/11/15 27/11/14 28/11/13 -
Price 0.2750 0.4350 0.6600 1.0000 2.8500 3.3100 3.4000 -
P/RPS 0.99 2.69 7.92 15.10 25.39 7.01 4.18 -21.33%
  YoY % -63.20% -66.04% -47.55% -40.53% 262.20% 67.70% -
  Horiz. % 23.68% 64.35% 189.47% 361.24% 607.42% 167.70% 100.00%
P/EPS -7.29 -7.40 -11.63 4.39 29.29 22.47 24.85 -
  YoY % 1.49% 36.37% -364.92% -85.01% 30.35% -9.58% -
  Horiz. % -29.34% -29.78% -46.80% 17.67% 117.87% 90.42% 100.00%
EY -13.72 -13.52 -8.60 22.79 3.41 4.45 4.02 -
  YoY % -1.48% -57.21% -137.74% 568.33% -23.37% 10.70% -
  Horiz. % -341.29% -336.32% -213.93% 566.92% 84.83% 110.70% 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 0.09 0.13 0.18 0.29 0.53 0.70 0.79 -30.36%
  YoY % -30.77% -27.78% -37.93% -45.28% -24.29% -11.39% -
  Horiz. % 11.39% 16.46% 22.78% 36.71% 67.09% 88.61% 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.
 


 

255  315  542  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.345+0.025 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers