Highlights

[PUNCAK] YoY Quarter Result on 2015-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -348.77%    YoY -     -222.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 71,769 13,885 20,552 13,519 241,649 144,022 434,458 -25.92%
  YoY % 416.88% -32.44% 52.02% -94.41% 67.79% -66.85% -
  Horiz. % 16.52% 3.20% 4.73% 3.11% 55.62% 33.15% 100.00%
PBT -76,721 -104,283 -33,126 -119,522 26,645 -39,300 52,042 -
  YoY % 26.43% -214.81% 72.28% -548.57% 167.80% -175.52% -
  Horiz. % -147.42% -200.38% -63.65% -229.66% 51.20% -75.52% 100.00%
Tax -52,746 836 -47,399 17,968 54,766 61,753 -594 111.15%
  YoY % -6,409.33% 101.76% -363.80% -67.19% -11.31% 10,496.13% -
  Horiz. % 8,879.80% -140.74% 7,979.63% -3,024.92% -9,219.87% -10,396.13% 100.00%
NP -129,467 -103,447 -80,525 -101,554 81,411 22,453 51,448 -
  YoY % -25.15% -28.47% 20.71% -224.74% 262.58% -56.36% -
  Horiz. % -251.65% -201.07% -156.52% -197.39% 158.24% 43.64% 100.00%
NP to SH -125,405 -102,797 -79,568 -99,725 81,700 22,625 52,162 -
  YoY % -21.99% -29.19% 20.21% -222.06% 261.10% -56.63% -
  Horiz. % -240.41% -197.07% -152.54% -191.18% 156.63% 43.37% 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% 0.00% -18,029.82% 0.00% 100.00%
Total Cost 201,236 117,332 101,077 115,073 160,238 121,569 383,010 -10.17%
  YoY % 71.51% 16.08% -12.16% -28.19% 31.81% -68.26% -
  Horiz. % 52.54% 30.63% 26.39% 30.04% 41.84% 31.74% 100.00%
Net Worth 1,364,103 1,534,057 1,748,295 1,605,232 2,075,576 1,776,079 408,896 22.23%
  YoY % -11.08% -12.25% 8.91% -22.66% 16.86% 334.36% -
  Horiz. % 333.61% 375.17% 427.56% 392.58% 507.60% 434.36% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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% 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% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,364,103 1,534,057 1,748,295 1,605,232 2,075,576 1,776,079 408,896 22.23%
  YoY % -11.08% -12.25% 8.91% -22.66% 16.86% 334.36% -
  Horiz. % 333.61% 375.17% 427.56% 392.58% 507.60% 434.36% 100.00%
NOSH 447,247 447,247 449,433 428,062 413,461 409,234 408,896 1.50%
  YoY % 0.00% -0.49% 4.99% 3.53% 1.03% 0.08% -
  Horiz. % 109.38% 109.38% 109.91% 104.69% 101.12% 100.08% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -180.39 % -745.03 % -391.81 % -751.19 % 33.69 % 15.59 % 11.84 % -
  YoY % 75.79% -90.15% 47.84% -2,329.71% 116.10% 31.67% -
  Horiz. % -1,523.56% -6,292.48% -3,309.21% -6,344.51% 284.54% 131.67% 100.00%
ROE -9.19 % -6.70 % -4.55 % -6.21 % 3.94 % 1.27 % 12.76 % -
  YoY % -37.16% -47.25% 26.73% -257.61% 210.24% -90.05% -
  Horiz. % -72.02% -52.51% -35.66% -48.67% 30.88% 9.95% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.05 3.10 4.57 3.16 58.45 35.19 106.25 -27.01%
  YoY % 417.74% -32.17% 44.62% -94.59% 66.10% -66.88% -
  Horiz. % 15.11% 2.92% 4.30% 2.97% 55.01% 33.12% 100.00%
EPS -28.04 -22.98 -17.79 -23.27 19.76 5.53 12.75 -
  YoY % -22.02% -29.17% 23.55% -217.76% 257.32% -56.63% -
  Horiz. % -219.92% -180.24% -139.53% -182.51% 154.98% 43.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0500 3.4300 3.8900 3.7500 5.0200 4.3400 1.0000 20.41%
  YoY % -11.08% -11.83% 3.73% -25.30% 15.67% 334.00% -
  Horiz. % 305.00% 343.00% 389.00% 375.00% 502.00% 434.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.97 3.09 4.57 3.01 53.79 32.06 96.70 -25.92%
  YoY % 416.83% -32.39% 51.83% -94.40% 67.78% -66.85% -
  Horiz. % 16.51% 3.20% 4.73% 3.11% 55.63% 33.15% 100.00%
EPS -27.91 -22.88 -17.71 -22.20 18.18 5.04 11.61 -
  YoY % -21.98% -29.19% 20.23% -222.11% 260.71% -56.59% -
  Horiz. % -240.40% -197.07% -152.54% -191.21% 156.59% 43.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  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%
NAPS 3.0362 3.4144 3.8913 3.5729 4.6197 3.9531 0.9101 22.23%
  YoY % -11.08% -12.26% 8.91% -22.66% 16.86% 334.36% -
  Horiz. % 333.61% 375.17% 427.57% 392.58% 507.60% 434.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3500 0.6200 0.8950 1.4600 2.9600 3.2500 1.1800 -
P/RPS 2.18 19.97 19.57 46.23 5.06 9.23 1.11 11.90%
  YoY % -89.08% 2.04% -57.67% 813.64% -45.18% 731.53% -
  Horiz. % 196.40% 1,799.10% 1,763.06% 4,164.86% 455.86% 831.53% 100.00%
P/EPS -1.25 -2.70 -5.06 -6.27 14.98 58.79 9.25 -
  YoY % 53.70% 46.64% 19.30% -141.86% -74.52% 535.57% -
  Horiz. % -13.51% -29.19% -54.70% -67.78% 161.95% 635.57% 100.00%
EY -80.11 -37.07 -19.78 -15.96 6.68 1.70 10.81 -
  YoY % -116.10% -87.41% -23.93% -338.92% 292.94% -84.27% -
  Horiz. % -741.07% -342.92% -182.98% -147.64% 61.79% 15.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
  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%
P/NAPS 0.11 0.18 0.23 0.39 0.59 0.75 1.18 -32.65%
  YoY % -38.89% -21.74% -41.03% -33.90% -21.33% -36.44% -
  Horiz. % 9.32% 15.25% 19.49% 33.05% 50.00% 63.56% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.3950 0.6050 0.9600 1.0900 2.8000 3.5500 1.3400 -
P/RPS 2.46 19.49 20.99 34.51 4.79 10.09 1.26 11.79%
  YoY % -87.38% -7.15% -39.18% 620.46% -52.53% 700.79% -
  Horiz. % 195.24% 1,546.83% 1,665.87% 2,738.89% 380.16% 800.79% 100.00%
P/EPS -1.41 -2.63 -5.42 -4.68 14.17 64.21 10.50 -
  YoY % 46.39% 51.48% -15.81% -133.03% -77.93% 511.52% -
  Horiz. % -13.43% -25.05% -51.62% -44.57% 134.95% 611.52% 100.00%
EY -70.99 -37.99 -18.44 -21.37 7.06 1.56 9.52 -
  YoY % -86.86% -106.02% 13.71% -402.69% 352.56% -83.61% -
  Horiz. % -745.69% -399.05% -193.70% -224.47% 74.16% 16.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
  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%
P/NAPS 0.13 0.18 0.25 0.29 0.56 0.82 1.34 -32.20%
  YoY % -27.78% -28.00% -13.79% -48.21% -31.71% -38.81% -
  Horiz. % 9.70% 13.43% 18.66% 21.64% 41.79% 61.19% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers