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.
 


 

215  460  525  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.20+0.16 
 ARMADA 0.345-0.03 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.05-0.005 
 DSONIC-WA 0.515+0.13 
 MYEG 1.13-0.05 
 HSI-C7V 0.23+0.025 

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