Highlights

[PUNCAK] YoY TTM Result on 2014-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -0.75%    YoY -     -26.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 100,405 83,088 563,791 648,374 1,425,123 2,162,204 2,182,721 -40.11%
  YoY % 20.84% -85.26% -13.05% -54.50% -34.09% -0.94% -
  Horiz. % 4.60% 3.81% 25.83% 29.70% 65.29% 99.06% 100.00%
PBT -229,113 -178,905 -602 11,608 293,710 163,696 -85,482 17.84%
  YoY % -28.06% -29,618.44% -105.19% -96.05% 79.42% 291.50% -
  Horiz. % 268.02% 209.29% 0.70% -13.58% -343.59% -191.50% 100.00%
Tax -40,357 53,210 267,509 172,634 -44,687 -73,541 15,716 -
  YoY % -175.84% -80.11% 54.96% 486.32% 39.24% -567.94% -
  Horiz. % -256.79% 338.57% 1,702.14% 1,098.46% -284.34% -467.94% 100.00%
NP -269,470 -125,695 266,907 184,242 249,023 90,155 -69,766 25.23%
  YoY % -114.38% -147.09% 44.87% -26.01% 176.22% 229.22% -
  Horiz. % 386.25% 180.17% -382.57% -264.09% -356.94% -129.22% 100.00%
NP to SH -268,239 -123,442 267,367 184,983 250,226 144,854 -30,862 43.34%
  YoY % -117.30% -146.17% 44.54% -26.07% 72.74% 569.36% -
  Horiz. % 869.16% 399.98% -866.33% -599.39% -810.79% -469.36% 100.00%
Tax Rate - % - % - % -1,487.20 % 15.21 % 44.93 % - % -
  YoY % 0.00% 0.00% 0.00% -9,877.78% -66.15% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -3,310.04% 33.85% 100.00% -
Total Cost 369,875 208,783 296,884 464,132 1,176,100 2,072,049 2,252,487 -25.98%
  YoY % 77.16% -29.68% -36.03% -60.54% -43.24% -8.01% -
  Horiz. % 16.42% 9.27% 13.18% 20.61% 52.21% 91.99% 100.00%
Net Worth 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 409,160 41,111 78.97%
  YoY % -16.75% -25.18% 15.60% 10.09% 317.81% 895.25% -
  Horiz. % 3,296.33% 3,959.61% 5,292.31% 4,577.94% 4,158.26% 995.25% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 412,222 0 20,444 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,016.27% 0.00% 100.00% - -
Div Payout % - % - % 154.18 % - % 8.17 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,887.15% 0.00% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 409,160 41,111 78.97%
  YoY % -16.75% -25.18% 15.60% 10.09% 317.81% 895.25% -
  Horiz. % 3,296.33% 3,959.61% 5,292.31% 4,577.94% 4,158.26% 995.25% 100.00%
NOSH 447,247 449,679 412,069 409,139 408,972 409,160 411,111 1.41%
  YoY % -0.54% 9.13% 0.72% 0.04% -0.05% -0.47% -
  Horiz. % 108.79% 109.38% 100.23% 99.52% 99.48% 99.53% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -268.38 % -151.28 % 47.34 % 28.42 % 17.47 % 4.17 % -3.20 % 109.08%
  YoY % -77.41% -419.56% 66.57% 62.68% 318.94% 230.31% -
  Horiz. % 8,386.88% 4,727.50% -1,479.38% -888.12% -545.94% -130.31% 100.00%
ROE -19.79 % -7.58 % 12.29 % 9.83 % 14.64 % 35.40 % -75.07 % -19.91%
  YoY % -161.08% -161.68% 25.03% -32.86% -58.64% 147.16% -
  Horiz. % 26.36% 10.10% -16.37% -13.09% -19.50% -47.16% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.45 18.48 136.82 158.47 348.46 528.45 530.93 -40.95%
  YoY % 21.48% -86.49% -13.66% -54.52% -34.06% -0.47% -
  Horiz. % 4.23% 3.48% 25.77% 29.85% 65.63% 99.53% 100.00%
EPS -59.98 -27.45 64.88 45.21 61.18 35.40 -7.51 41.34%
  YoY % -118.51% -142.31% 43.51% -26.10% 72.82% 571.37% -
  Horiz. % 798.67% 365.51% -863.91% -602.00% -814.65% -471.37% 100.00%
DPS 0.00 0.00 100.00 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% 2,000.00% 0.00% 100.00% - -
NAPS 3.0300 3.6200 5.2800 4.6000 4.1800 1.0000 0.1000 76.47%
  YoY % -16.30% -31.44% 14.78% 10.05% 318.00% 900.00% -
  Horiz. % 3,030.00% 3,620.00% 5,280.00% 4,600.00% 4,180.00% 1,000.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.35 18.49 125.49 144.31 317.20 481.25 485.82 -40.11%
  YoY % 20.88% -85.27% -13.04% -54.51% -34.09% -0.94% -
  Horiz. % 4.60% 3.81% 25.83% 29.70% 65.29% 99.06% 100.00%
EPS -59.70 -27.48 59.51 41.17 55.69 32.24 -6.87 43.34%
  YoY % -117.25% -146.18% 44.55% -26.07% 72.74% 569.29% -
  Horiz. % 869.00% 400.00% -866.23% -599.27% -810.63% -469.29% 100.00%
DPS 0.00 0.00 91.75 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% 2,016.48% 0.00% 100.00% - -
NAPS 3.0163 3.6232 4.8426 4.1890 3.8050 0.9107 0.0915 78.97%
  YoY % -16.75% -25.18% 15.60% 10.09% 317.81% 895.30% -
  Horiz. % 3,296.50% 3,959.78% 5,292.46% 4,578.14% 4,158.47% 995.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9150 1.0400 2.6200 3.3500 1.9100 1.3000 1.9900 -
P/RPS 4.08 5.63 1.91 2.11 0.55 0.25 0.37 49.14%
  YoY % -27.53% 194.76% -9.48% 283.64% 120.00% -32.43% -
  Horiz. % 1,102.70% 1,521.62% 516.22% 570.27% 148.65% 67.57% 100.00%
P/EPS -1.53 -3.79 4.04 7.41 3.12 3.67 -26.51 -37.81%
  YoY % 59.63% -193.81% -45.48% 137.50% -14.99% 113.84% -
  Horiz. % 5.77% 14.30% -15.24% -27.95% -11.77% -13.84% 100.00%
EY -65.55 -26.40 24.76 13.50 32.03 27.23 -3.77 60.89%
  YoY % -148.30% -206.62% 83.41% -57.85% 17.63% 822.28% -
  Horiz. % 1,738.73% 700.27% -656.76% -358.09% -849.60% -722.28% 100.00%
DY 0.00 0.00 38.17 0.00 2.62 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,456.87% 0.00% 100.00% - -
P/NAPS 0.30 0.29 0.50 0.73 0.46 1.30 19.90 -50.27%
  YoY % 3.45% -42.00% -31.51% 58.70% -64.62% -93.47% -
  Horiz. % 1.51% 1.46% 2.51% 3.67% 2.31% 6.53% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 -
Price 0.7750 1.1400 2.4600 3.2700 2.6400 1.3000 1.2200 -
P/RPS 3.45 6.17 1.80 2.06 0.76 0.25 0.23 56.98%
  YoY % -44.08% 242.78% -12.62% 171.05% 204.00% 8.70% -
  Horiz. % 1,500.00% 2,682.61% 782.61% 895.65% 330.43% 108.70% 100.00%
P/EPS -1.29 -4.15 3.79 7.23 4.31 3.67 -16.25 -34.42%
  YoY % 68.92% -209.50% -47.58% 67.75% 17.44% 122.58% -
  Horiz. % 7.94% 25.54% -23.32% -44.49% -26.52% -22.58% 100.00%
EY -77.39 -24.08 26.38 13.83 23.18 27.23 -6.15 52.45%
  YoY % -221.39% -191.28% 90.74% -40.34% -14.87% 542.76% -
  Horiz. % 1,258.37% 391.54% -428.94% -224.88% -376.91% -442.76% 100.00%
DY 0.00 0.00 40.65 0.00 1.89 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,150.79% 0.00% 100.00% - -
P/NAPS 0.26 0.31 0.47 0.71 0.63 1.30 12.20 -47.31%
  YoY % -16.13% -34.04% -33.80% 12.70% -51.54% -89.34% -
  Horiz. % 2.13% 2.54% 3.85% 5.82% 5.16% 10.66% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS