Highlights

[PUNCAK] YoY Quarter Result on 2017-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     16.45%    YoY -     -124.80%
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.
 


 

202  413  543  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 DSONIC 1.22+0.18 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC-WA 0.525+0.14 
 HSI-C7V 0.21+0.005 
 MYEG 1.14-0.04 
 ARMADA 0.32-0.055 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers