Highlights

[PUNCAK] YoY Quarter Result on 2014-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     35.51%    YoY -     261.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 13,885 20,552 13,519 241,649 144,022 434,458 931,241 -50.36%
  YoY % -32.44% 52.02% -94.41% 67.79% -66.85% -53.35% -
  Horiz. % 1.49% 2.21% 1.45% 25.95% 15.47% 46.65% 100.00%
PBT -104,283 -33,126 -119,522 26,645 -39,300 52,042 -3,330 77.45%
  YoY % -214.81% 72.28% -548.57% 167.80% -175.52% 1,662.82% -
  Horiz. % 3,131.62% 994.77% 3,589.25% -800.15% 1,180.18% -1,562.82% 100.00%
Tax 836 -47,399 17,968 54,766 61,753 -594 -19,315 -
  YoY % 101.76% -363.80% -67.19% -11.31% 10,496.13% 96.92% -
  Horiz. % -4.33% 245.40% -93.03% -283.54% -319.72% 3.08% 100.00%
NP -103,447 -80,525 -101,554 81,411 22,453 51,448 -22,645 28.78%
  YoY % -28.47% 20.71% -224.74% 262.58% -56.36% 327.19% -
  Horiz. % 456.82% 355.60% 448.46% -359.51% -99.15% -227.19% 100.00%
NP to SH -102,797 -79,568 -99,725 81,700 22,625 52,162 8,731 -
  YoY % -29.19% 20.21% -222.06% 261.10% -56.63% 497.43% -
  Horiz. % -1,177.38% -911.33% -1,142.19% 935.75% 259.13% 597.43% 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% 0.00% -18,029.82% 0.00% 100.00% -
Total Cost 117,332 101,077 115,073 160,238 121,569 383,010 953,886 -29.46%
  YoY % 16.08% -12.16% -28.19% 31.81% -68.26% -59.85% -
  Horiz. % 12.30% 10.60% 12.06% 16.80% 12.74% 40.15% 100.00%
Net Worth 1,534,057 1,748,295 1,605,232 2,075,576 1,776,079 408,896 73,783 65.75%
  YoY % -12.25% 8.91% -22.66% 16.86% 334.36% 454.19% -
  Horiz. % 2,079.14% 2,369.51% 2,175.61% 2,813.08% 2,407.16% 554.19% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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% 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% 0.00% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,534,057 1,748,295 1,605,232 2,075,576 1,776,079 408,896 73,783 65.75%
  YoY % -12.25% 8.91% -22.66% 16.86% 334.36% 454.19% -
  Horiz. % 2,079.14% 2,369.51% 2,175.61% 2,813.08% 2,407.16% 554.19% 100.00%
NOSH 447,247 449,433 428,062 413,461 409,234 408,896 409,906 1.46%
  YoY % -0.49% 4.99% 3.53% 1.03% 0.08% -0.25% -
  Horiz. % 109.11% 109.64% 104.43% 100.87% 99.84% 99.75% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -745.03 % -391.81 % -751.19 % 33.69 % 15.59 % 11.84 % -2.43 % 159.45%
  YoY % -90.15% 47.84% -2,329.71% 116.10% 31.67% 587.24% -
  Horiz. % 30,659.67% 16,123.87% 30,913.17% -1,386.42% -641.56% -487.24% 100.00%
ROE -6.70 % -4.55 % -6.21 % 3.94 % 1.27 % 12.76 % 11.83 % -
  YoY % -47.25% 26.73% -257.61% 210.24% -90.05% 7.86% -
  Horiz. % -56.64% -38.46% -52.49% 33.31% 10.74% 107.86% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.10 4.57 3.16 58.45 35.19 106.25 227.18 -51.08%
  YoY % -32.17% 44.62% -94.59% 66.10% -66.88% -53.23% -
  Horiz. % 1.36% 2.01% 1.39% 25.73% 15.49% 46.77% 100.00%
EPS -22.98 -17.79 -23.27 19.76 5.53 12.75 2.13 -
  YoY % -29.17% 23.55% -217.76% 257.32% -56.63% 498.59% -
  Horiz. % -1,078.87% -835.21% -1,092.49% 927.70% 259.62% 598.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4300 3.8900 3.7500 5.0200 4.3400 1.0000 0.1800 63.36%
  YoY % -11.83% 3.73% -25.30% 15.67% 334.00% 455.56% -
  Horiz. % 1,905.56% 2,161.11% 2,083.33% 2,788.89% 2,411.11% 555.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.09 4.57 3.01 53.79 32.06 96.70 207.27 -50.36%
  YoY % -32.39% 51.83% -94.40% 67.78% -66.85% -53.35% -
  Horiz. % 1.49% 2.20% 1.45% 25.95% 15.47% 46.65% 100.00%
EPS -22.88 -17.71 -22.20 18.18 5.04 11.61 1.94 -
  YoY % -29.19% 20.23% -222.11% 260.71% -56.59% 498.45% -
  Horiz. % -1,179.38% -912.89% -1,144.33% 937.11% 259.79% 598.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4144 3.8913 3.5729 4.6197 3.9531 0.9101 0.1642 65.75%
  YoY % -12.26% 8.91% -22.66% 16.86% 334.36% 454.26% -
  Horiz. % 2,079.42% 2,369.85% 2,175.94% 2,813.46% 2,407.49% 554.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.6200 0.8950 1.4600 2.9600 3.2500 1.1800 0.9600 -
P/RPS 19.97 19.57 46.23 5.06 9.23 1.11 0.42 90.22%
  YoY % 2.04% -57.67% 813.64% -45.18% 731.53% 164.29% -
  Horiz. % 4,754.76% 4,659.52% 11,007.14% 1,204.76% 2,197.62% 264.29% 100.00%
P/EPS -2.70 -5.06 -6.27 14.98 58.79 9.25 45.07 -
  YoY % 46.64% 19.30% -141.86% -74.52% 535.57% -79.48% -
  Horiz. % -5.99% -11.23% -13.91% 33.24% 130.44% 20.52% 100.00%
EY -37.07 -19.78 -15.96 6.68 1.70 10.81 2.22 -
  YoY % -87.41% -23.93% -338.92% 292.94% -84.27% 386.94% -
  Horiz. % -1,669.82% -890.99% -718.92% 300.90% 76.58% 486.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.24 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.18 0.23 0.39 0.59 0.75 1.18 5.33 -43.12%
  YoY % -21.74% -41.03% -33.90% -21.33% -36.44% -77.86% -
  Horiz. % 3.38% 4.32% 7.32% 11.07% 14.07% 22.14% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.6050 0.9600 1.0900 2.8000 3.5500 1.3400 1.3200 -
P/RPS 19.49 20.99 34.51 4.79 10.09 1.26 0.58 79.54%
  YoY % -7.15% -39.18% 620.46% -52.53% 700.79% 117.24% -
  Horiz. % 3,360.34% 3,618.97% 5,950.00% 825.86% 1,739.66% 217.24% 100.00%
P/EPS -2.63 -5.42 -4.68 14.17 64.21 10.50 61.97 -
  YoY % 51.48% -15.81% -133.03% -77.93% 511.52% -83.06% -
  Horiz. % -4.24% -8.75% -7.55% 22.87% 103.61% 16.94% 100.00%
EY -37.99 -18.44 -21.37 7.06 1.56 9.52 1.61 -
  YoY % -106.02% 13.71% -402.69% 352.56% -83.61% 491.30% -
  Horiz. % -2,359.63% -1,145.34% -1,327.33% 438.51% 96.89% 591.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.18 0.25 0.29 0.56 0.82 1.34 7.33 -46.06%
  YoY % -28.00% -13.79% -48.21% -31.71% -38.81% -81.72% -
  Horiz. % 2.46% 3.41% 3.96% 7.64% 11.19% 18.28% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS