Highlights

[PUNCAK] YoY Quarter Result on 2013-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -59.57%    YoY -     -56.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,552 13,519 241,649 144,022 434,458 931,241 575,496 -42.59%
  YoY % 52.02% -94.41% 67.79% -66.85% -53.35% 61.82% -
  Horiz. % 3.57% 2.35% 41.99% 25.03% 75.49% 161.82% 100.00%
PBT -33,126 -119,522 26,645 -39,300 52,042 -3,330 -14,018 15.40%
  YoY % 72.28% -548.57% 167.80% -175.52% 1,662.82% 76.24% -
  Horiz. % 236.31% 852.63% -190.08% 280.35% -371.25% 23.76% 100.00%
Tax -47,399 17,968 54,766 61,753 -594 -19,315 12,633 -
  YoY % -363.80% -67.19% -11.31% 10,496.13% 96.92% -252.89% -
  Horiz. % -375.20% 142.23% 433.52% 488.82% -4.70% -152.89% 100.00%
NP -80,525 -101,554 81,411 22,453 51,448 -22,645 -1,385 96.70%
  YoY % 20.71% -224.74% 262.58% -56.36% 327.19% -1,535.02% -
  Horiz. % 5,814.08% 7,332.42% -5,878.05% -1,621.16% -3,714.66% 1,635.02% 100.00%
NP to SH -79,568 -99,725 81,700 22,625 52,162 8,731 -1,185 101.48%
  YoY % 20.21% -222.06% 261.10% -56.63% 497.43% 836.79% -
  Horiz. % 6,714.60% 8,415.61% -6,894.51% -1,909.28% -4,401.86% -736.79% 100.00%
Tax Rate - % - % -205.54 % - % 1.14 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -18,029.82% 0.00% 100.00% - -
Total Cost 101,077 115,073 160,238 121,569 383,010 953,886 576,881 -25.18%
  YoY % -12.16% -28.19% 31.81% -68.26% -59.85% 65.35% -
  Horiz. % 17.52% 19.95% 27.78% 21.07% 66.39% 165.35% 100.00%
Net Worth 1,748,295 1,605,232 2,075,576 1,776,079 408,896 73,783 1,228,750 6.05%
  YoY % 8.91% -22.66% 16.86% 334.36% 454.19% -94.00% -
  Horiz. % 142.28% 130.64% 168.92% 144.54% 33.28% 6.00% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 20,444 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 39.19 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,748,295 1,605,232 2,075,576 1,776,079 408,896 73,783 1,228,750 6.05%
  YoY % 8.91% -22.66% 16.86% 334.36% 454.19% -94.00% -
  Horiz. % 142.28% 130.64% 168.92% 144.54% 33.28% 6.00% 100.00%
NOSH 449,433 428,062 413,461 409,234 408,896 409,906 409,583 1.56%
  YoY % 4.99% 3.53% 1.03% 0.08% -0.25% 0.08% -
  Horiz. % 109.73% 104.51% 100.95% 99.91% 99.83% 100.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -391.81 % -751.19 % 33.69 % 15.59 % 11.84 % -2.43 % -0.24 % 242.76%
  YoY % 47.84% -2,329.71% 116.10% 31.67% 587.24% -912.50% -
  Horiz. % 163,254.17% 312,995.84% -14,037.50% -6,495.83% -4,933.33% 1,012.50% 100.00%
ROE -4.55 % -6.21 % 3.94 % 1.27 % 12.76 % 11.83 % -0.10 % 88.84%
  YoY % 26.73% -257.61% 210.24% -90.05% 7.86% 11,930.00% -
  Horiz. % 4,550.00% 6,210.00% -3,940.00% -1,270.00% -12,760.00% -11,830.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.57 3.16 58.45 35.19 106.25 227.18 140.51 -43.47%
  YoY % 44.62% -94.59% 66.10% -66.88% -53.23% 61.68% -
  Horiz. % 3.25% 2.25% 41.60% 25.04% 75.62% 161.68% 100.00%
EPS -17.79 -23.27 19.76 5.53 12.75 2.13 -0.29 98.47%
  YoY % 23.55% -217.76% 257.32% -56.63% 498.59% 834.48% -
  Horiz. % 6,134.48% 8,024.14% -6,813.79% -1,906.90% -4,396.55% -734.48% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.8900 3.7500 5.0200 4.3400 1.0000 0.1800 3.0000 4.42%
  YoY % 3.73% -25.30% 15.67% 334.00% 455.56% -94.00% -
  Horiz. % 129.67% 125.00% 167.33% 144.67% 33.33% 6.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.57 3.01 53.79 32.06 96.70 207.27 128.09 -42.59%
  YoY % 51.83% -94.40% 67.78% -66.85% -53.35% 61.82% -
  Horiz. % 3.57% 2.35% 41.99% 25.03% 75.49% 161.82% 100.00%
EPS -17.71 -22.20 18.18 5.04 11.61 1.94 -0.26 101.96%
  YoY % 20.23% -222.11% 260.71% -56.59% 498.45% 846.15% -
  Horiz. % 6,811.54% 8,538.46% -6,992.31% -1,938.46% -4,465.38% -746.15% 100.00%
DPS 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.8913 3.5729 4.6197 3.9531 0.9101 0.1642 2.7349 6.05%
  YoY % 8.91% -22.66% 16.86% 334.36% 454.26% -94.00% -
  Horiz. % 142.28% 130.64% 168.92% 144.54% 33.28% 6.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.8950 1.4600 2.9600 3.2500 1.1800 0.9600 2.3000 -
P/RPS 19.57 46.23 5.06 9.23 1.11 0.42 1.64 51.11%
  YoY % -57.67% 813.64% -45.18% 731.53% 164.29% -74.39% -
  Horiz. % 1,193.29% 2,818.90% 308.54% 562.80% 67.68% 25.61% 100.00%
P/EPS -5.06 -6.27 14.98 58.79 9.25 45.07 -794.97 -56.92%
  YoY % 19.30% -141.86% -74.52% 535.57% -79.48% 105.67% -
  Horiz. % 0.64% 0.79% -1.88% -7.40% -1.16% -5.67% 100.00%
EY -19.78 -15.96 6.68 1.70 10.81 2.22 -0.13 130.88%
  YoY % -23.93% -338.92% 292.94% -84.27% 386.94% 1,807.69% -
  Horiz. % 15,215.39% 12,276.92% -5,138.46% -1,307.69% -8,315.39% -1,707.69% 100.00%
DY 0.00 0.00 0.00 0.00 4.24 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.23 0.39 0.59 0.75 1.18 5.33 0.77 -18.23%
  YoY % -41.03% -33.90% -21.33% -36.44% -77.86% 592.21% -
  Horiz. % 29.87% 50.65% 76.62% 97.40% 153.25% 692.21% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 24/02/11 -
Price 0.9600 1.0900 2.8000 3.5500 1.3400 1.3200 2.3800 -
P/RPS 20.99 34.51 4.79 10.09 1.26 0.58 1.69 52.12%
  YoY % -39.18% 620.46% -52.53% 700.79% 117.24% -65.68% -
  Horiz. % 1,242.01% 2,042.01% 283.43% 597.04% 74.56% 34.32% 100.00%
P/EPS -5.42 -4.68 14.17 64.21 10.50 61.97 -822.62 -56.67%
  YoY % -15.81% -133.03% -77.93% 511.52% -83.06% 107.53% -
  Horiz. % 0.66% 0.57% -1.72% -7.81% -1.28% -7.53% 100.00%
EY -18.44 -21.37 7.06 1.56 9.52 1.61 -0.12 131.26%
  YoY % 13.71% -402.69% 352.56% -83.61% 491.30% 1,441.67% -
  Horiz. % 15,366.67% 17,808.33% -5,883.33% -1,300.00% -7,933.33% -1,341.67% 100.00%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.25 0.29 0.56 0.82 1.34 7.33 0.79 -17.44%
  YoY % -13.79% -48.21% -31.71% -38.81% -81.72% 827.85% -
  Horiz. % 31.65% 36.71% 70.89% 103.80% 169.62% 927.85% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers