Highlights

[PUNCAK] YoY TTM Result on 2018-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     15.16%    YoY -     45.52%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers