[PUNCAK] YoY TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 352,563 137,658 100,405 83,088 563,791 648,374 1,425,123 -20.76% YoY % 156.12% 37.10% 20.84% -85.26% -13.05% -54.50% - Horiz. % 24.74% 9.66% 7.05% 5.83% 39.56% 45.50% 100.00%
PBT -134,361 -147,123 -229,113 -178,905 -602 11,608 293,710 - YoY % 8.67% 35.79% -28.06% -29,618.44% -105.19% -96.05% - Horiz. % -45.75% -50.09% -78.01% -60.91% -0.20% 3.95% 100.00%
Tax -58,450 -1,519 -40,357 53,210 267,509 172,634 -44,687 4.57% YoY % -3,747.93% 96.24% -175.84% -80.11% 54.96% 486.32% - Horiz. % 130.80% 3.40% 90.31% -119.07% -598.63% -386.32% 100.00%
NP -192,811 -148,642 -269,470 -125,695 266,907 184,242 249,023 - YoY % -29.72% 44.84% -114.38% -147.09% 44.87% -26.01% - Horiz. % -77.43% -59.69% -108.21% -50.48% 107.18% 73.99% 100.00%
NP to SH -185,067 -146,133 -268,239 -123,442 267,367 184,983 250,226 - YoY % -26.64% 45.52% -117.30% -146.17% 44.54% -26.07% - Horiz. % -73.96% -58.40% -107.20% -49.33% 106.85% 73.93% 100.00%
Tax Rate - % - % - % - % - % -1,487.20 % 15.21 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -9,877.78% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -9,777.78% 100.00%
Total Cost 545,374 286,300 369,875 208,783 296,884 464,132 1,176,100 -12.02% YoY % 90.49% -22.60% 77.16% -29.68% -36.03% -60.54% - Horiz. % 46.37% 24.34% 31.45% 17.75% 25.24% 39.46% 100.00%
Net Worth 1,332,799 1,516,167 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 -4.06% YoY % -12.09% 11.88% -16.75% -25.18% 15.60% 10.09% - Horiz. % 77.96% 88.69% 79.27% 95.22% 127.27% 110.09% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 2,236 0 0 412,222 0 20,444 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.94% 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% 0.00% 0.00% 1,887.15% 0.00% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,332,799 1,516,167 1,355,158 1,627,840 2,175,725 1,882,040 1,709,505 -4.06% YoY % -12.09% 11.88% -16.75% -25.18% 15.60% 10.09% - Horiz. % 77.96% 88.69% 79.27% 95.22% 127.27% 110.09% 100.00%
NOSH 447,248 447,247 447,247 449,679 412,069 409,139 408,972 1.50% YoY % 0.00% 0.00% -0.54% 9.13% 0.72% 0.04% - Horiz. % 109.36% 109.36% 109.36% 109.95% 100.76% 100.04% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -54.69 % -107.98 % -268.38 % -151.28 % 47.34 % 28.42 % 17.47 % - YoY % 49.35% 59.77% -77.41% -419.56% 66.57% 62.68% - Horiz. % -313.05% -618.09% -1,536.23% -865.94% 270.98% 162.68% 100.00%
ROE -13.89 % -9.64 % -19.79 % -7.58 % 12.29 % 9.83 % 14.64 % - YoY % -44.09% 51.29% -161.08% -161.68% 25.03% -32.86% - Horiz. % -94.88% -65.85% -135.18% -51.78% 83.95% 67.14% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.83 30.78 22.45 18.48 136.82 158.47 348.46 -21.93% YoY % 156.11% 37.10% 21.48% -86.49% -13.66% -54.52% - Horiz. % 22.62% 8.83% 6.44% 5.30% 39.26% 45.48% 100.00%
EPS -41.38 -32.67 -59.98 -27.45 64.88 45.21 61.18 - YoY % -26.66% 45.53% -118.51% -142.31% 43.51% -26.10% - Horiz. % -67.64% -53.40% -98.04% -44.87% 106.05% 73.90% 100.00%
DPS 0.00 0.50 0.00 0.00 100.00 0.00 5.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.00% 0.00% 0.00% 2,000.00% 0.00% 100.00%
NAPS 2.9800 3.3900 3.0300 3.6200 5.2800 4.6000 4.1800 -5.48% YoY % -12.09% 11.88% -16.30% -31.44% 14.78% 10.05% - Horiz. % 71.29% 81.10% 72.49% 86.60% 126.32% 110.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.47 30.64 22.35 18.49 125.49 144.31 317.20 -20.76% YoY % 156.10% 37.09% 20.88% -85.27% -13.04% -54.51% - Horiz. % 24.74% 9.66% 7.05% 5.83% 39.56% 45.49% 100.00%
EPS -41.19 -32.53 -59.70 -27.48 59.51 41.17 55.69 - YoY % -26.62% 45.51% -117.25% -146.18% 44.55% -26.07% - Horiz. % -73.96% -58.41% -107.20% -49.34% 106.86% 73.93% 100.00%
DPS 0.00 0.50 0.00 0.00 91.75 0.00 4.55 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.99% 0.00% 0.00% 2,016.48% 0.00% 100.00%
NAPS 2.9665 3.3746 3.0163 3.6232 4.8426 4.1890 3.8050 -4.06% YoY % -12.09% 11.88% -16.75% -25.18% 15.60% 10.09% - Horiz. % 77.96% 88.69% 79.27% 95.22% 127.27% 110.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3350 0.5100 0.9150 1.0400 2.6200 3.3500 1.9100 -
P/RPS 0.42 1.66 4.08 5.63 1.91 2.11 0.55 -4.39% YoY % -74.70% -59.31% -27.53% 194.76% -9.48% 283.64% - Horiz. % 76.36% 301.82% 741.82% 1,023.64% 347.27% 383.64% 100.00%
P/EPS -0.81 -1.56 -1.53 -3.79 4.04 7.41 3.12 - YoY % 48.08% -1.96% 59.63% -193.81% -45.48% 137.50% - Horiz. % -25.96% -50.00% -49.04% -121.47% 129.49% 237.50% 100.00%
EY -123.52 -64.07 -65.55 -26.40 24.76 13.50 32.03 - YoY % -92.79% 2.26% -148.30% -206.62% 83.41% -57.85% - Horiz. % -385.64% -200.03% -204.65% -82.42% 77.30% 42.15% 100.00%
DY 0.00 0.98 0.00 0.00 38.17 0.00 2.62 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 37.40% 0.00% 0.00% 1,456.87% 0.00% 100.00%
P/NAPS 0.11 0.15 0.30 0.29 0.50 0.73 0.46 -21.21% YoY % -26.67% -50.00% 3.45% -42.00% -31.51% 58.70% - Horiz. % 23.91% 32.61% 65.22% 63.04% 108.70% 158.70% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 28/08/17 25/08/16 25/08/15 21/08/14 29/08/13 -
Price 0.3150 0.5450 0.7750 1.1400 2.4600 3.2700 2.6400 -
P/RPS 0.40 1.77 3.45 6.17 1.80 2.06 0.76 -10.14% YoY % -77.40% -48.70% -44.08% 242.78% -12.62% 171.05% - Horiz. % 52.63% 232.89% 453.95% 811.84% 236.84% 271.05% 100.00%
P/EPS -0.76 -1.67 -1.29 -4.15 3.79 7.23 4.31 - YoY % 54.49% -29.46% 68.92% -209.50% -47.58% 67.75% - Horiz. % -17.63% -38.75% -29.93% -96.29% 87.94% 167.75% 100.00%
EY -131.36 -59.95 -77.39 -24.08 26.38 13.83 23.18 - YoY % -119.12% 22.54% -221.39% -191.28% 90.74% -40.34% - Horiz. % -566.70% -258.63% -333.87% -103.88% 113.80% 59.66% 100.00%
DY 0.00 0.92 0.00 0.00 40.65 0.00 1.89 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 48.68% 0.00% 0.00% 2,150.79% 0.00% 100.00%
P/NAPS 0.11 0.16 0.26 0.31 0.47 0.71 0.63 -25.23% YoY % -31.25% -38.46% -16.13% -34.04% -33.80% 12.70% - Horiz. % 17.46% 25.40% 41.27% 49.21% 74.60% 112.70% 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.
Comment
PNHB - 2Q 2016.pdf 
