Highlights

[PUNCAK] YoY TTM Result on 2019-06-30 [#2]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -6.57%    YoY -     -26.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 457,924 352,563 137,658 100,405 83,088 563,791 648,374 -5.63%
  YoY % 29.88% 156.12% 37.10% 20.84% -85.26% -13.05% -
  Horiz. % 70.63% 54.38% 21.23% 15.49% 12.81% 86.95% 100.00%
PBT -42,537 -134,361 -147,123 -229,113 -178,905 -602 11,608 -
  YoY % 68.34% 8.67% 35.79% -28.06% -29,618.44% -105.19% -
  Horiz. % -366.45% -1,157.49% -1,267.43% -1,973.75% -1,541.22% -5.19% 100.00%
Tax -9,936 -58,450 -1,519 -40,357 53,210 267,509 172,634 -
  YoY % 83.00% -3,747.93% 96.24% -175.84% -80.11% 54.96% -
  Horiz. % -5.76% -33.86% -0.88% -23.38% 30.82% 154.96% 100.00%
NP -52,473 -192,811 -148,642 -269,470 -125,695 266,907 184,242 -
  YoY % 72.79% -29.72% 44.84% -114.38% -147.09% 44.87% -
  Horiz. % -28.48% -104.65% -80.68% -146.26% -68.22% 144.87% 100.00%
NP to SH -48,138 -185,067 -146,133 -268,239 -123,442 267,367 184,983 -
  YoY % 73.99% -26.64% 45.52% -117.30% -146.17% 44.54% -
  Horiz. % -26.02% -100.05% -79.00% -145.01% -66.73% 144.54% 100.00%
Tax Rate - % - % - % - % - % - % -1,487.20 % -
  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%
Total Cost 510,397 545,374 286,300 369,875 208,783 296,884 464,132 1.59%
  YoY % -6.41% 90.49% -22.60% 77.16% -29.68% -36.03% -
  Horiz. % 109.97% 117.50% 61.69% 79.69% 44.98% 63.97% 100.00%
Net Worth 1,283,601 1,332,799 1,516,167 1,355,158 1,627,840 2,175,725 1,882,040 -6.17%
  YoY % -3.69% -12.09% 11.88% -16.75% -25.18% 15.60% -
  Horiz. % 68.20% 70.82% 80.56% 72.00% 86.49% 115.60% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 2,236 0 0 412,222 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.54% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 154.18 % - % -
  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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,283,601 1,332,799 1,516,167 1,355,158 1,627,840 2,175,725 1,882,040 -6.17%
  YoY % -3.69% -12.09% 11.88% -16.75% -25.18% 15.60% -
  Horiz. % 68.20% 70.82% 80.56% 72.00% 86.49% 115.60% 100.00%
NOSH 447,248 447,248 447,247 447,247 449,679 412,069 409,139 1.49%
  YoY % 0.00% 0.00% 0.00% -0.54% 9.13% 0.72% -
  Horiz. % 109.31% 109.31% 109.31% 109.31% 109.91% 100.72% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -11.46 % -54.69 % -107.98 % -268.38 % -151.28 % 47.34 % 28.42 % -
  YoY % 79.05% 49.35% 59.77% -77.41% -419.56% 66.57% -
  Horiz. % -40.32% -192.43% -379.94% -944.33% -532.30% 166.57% 100.00%
ROE -3.75 % -13.89 % -9.64 % -19.79 % -7.58 % 12.29 % 9.83 % -
  YoY % 73.00% -44.09% 51.29% -161.08% -161.68% 25.03% -
  Horiz. % -38.15% -141.30% -98.07% -201.32% -77.11% 125.03% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 102.39 78.83 30.78 22.45 18.48 136.82 158.47 -7.01%
  YoY % 29.89% 156.11% 37.10% 21.48% -86.49% -13.66% -
  Horiz. % 64.61% 49.74% 19.42% 14.17% 11.66% 86.34% 100.00%
EPS -10.76 -41.38 -32.67 -59.98 -27.45 64.88 45.21 -
  YoY % 74.00% -26.66% 45.53% -118.51% -142.31% 43.51% -
  Horiz. % -23.80% -91.53% -72.26% -132.67% -60.72% 143.51% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 100.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.50% 0.00% 0.00% 100.00% -
NAPS 2.8700 2.9800 3.3900 3.0300 3.6200 5.2800 4.6000 -7.55%
  YoY % -3.69% -12.09% 11.88% -16.30% -31.44% 14.78% -
  Horiz. % 62.39% 64.78% 73.70% 65.87% 78.70% 114.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 101.92 78.47 30.64 22.35 18.49 125.49 144.31 -5.63%
  YoY % 29.88% 156.10% 37.09% 20.88% -85.27% -13.04% -
  Horiz. % 70.63% 54.38% 21.23% 15.49% 12.81% 86.96% 100.00%
EPS -10.71 -41.19 -32.53 -59.70 -27.48 59.51 41.17 -
  YoY % 74.00% -26.62% 45.51% -117.25% -146.18% 44.55% -
  Horiz. % -26.01% -100.05% -79.01% -145.01% -66.75% 144.55% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 91.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.54% 0.00% 0.00% 100.00% -
NAPS 2.8570 2.9665 3.3746 3.0163 3.6232 4.8426 4.1890 -6.17%
  YoY % -3.69% -12.09% 11.88% -16.75% -25.18% 15.60% -
  Horiz. % 68.20% 70.82% 80.56% 72.01% 86.49% 115.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2150 0.3350 0.5100 0.9150 1.0400 2.6200 3.3500 -
P/RPS 0.21 0.42 1.66 4.08 5.63 1.91 2.11 -31.90%
  YoY % -50.00% -74.70% -59.31% -27.53% 194.76% -9.48% -
  Horiz. % 9.95% 19.91% 78.67% 193.36% 266.82% 90.52% 100.00%
P/EPS -2.00 -0.81 -1.56 -1.53 -3.79 4.04 7.41 -
  YoY % -146.91% 48.08% -1.96% 59.63% -193.81% -45.48% -
  Horiz. % -26.99% -10.93% -21.05% -20.65% -51.15% 54.52% 100.00%
EY -50.06 -123.52 -64.07 -65.55 -26.40 24.76 13.50 -
  YoY % 59.47% -92.79% 2.26% -148.30% -206.62% 83.41% -
  Horiz. % -370.81% -914.96% -474.59% -485.56% -195.56% 183.41% 100.00%
DY 0.00 0.00 0.98 0.00 0.00 38.17 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2.57% 0.00% 0.00% 100.00% -
P/NAPS 0.07 0.11 0.15 0.30 0.29 0.50 0.73 -32.32%
  YoY % -36.36% -26.67% -50.00% 3.45% -42.00% -31.51% -
  Horiz. % 9.59% 15.07% 20.55% 41.10% 39.73% 68.49% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 28/08/18 28/08/17 25/08/16 25/08/15 21/08/14 -
Price 0.2100 0.3150 0.5450 0.7750 1.1400 2.4600 3.2700 -
P/RPS 0.21 0.40 1.77 3.45 6.17 1.80 2.06 -31.63%
  YoY % -47.50% -77.40% -48.70% -44.08% 242.78% -12.62% -
  Horiz. % 10.19% 19.42% 85.92% 167.48% 299.51% 87.38% 100.00%
P/EPS -1.95 -0.76 -1.67 -1.29 -4.15 3.79 7.23 -
  YoY % -156.58% 54.49% -29.46% 68.92% -209.50% -47.58% -
  Horiz. % -26.97% -10.51% -23.10% -17.84% -57.40% 52.42% 100.00%
EY -51.25 -131.36 -59.95 -77.39 -24.08 26.38 13.83 -
  YoY % 60.99% -119.12% 22.54% -221.39% -191.28% 90.74% -
  Horiz. % -370.57% -949.82% -433.48% -559.58% -174.11% 190.74% 100.00%
DY 0.00 0.00 0.92 0.00 0.00 40.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2.26% 0.00% 0.00% 100.00% -
P/NAPS 0.07 0.11 0.16 0.26 0.31 0.47 0.71 -32.01%
  YoY % -36.36% -31.25% -38.46% -16.13% -34.04% -33.80% -
  Horiz. % 9.86% 15.49% 22.54% 36.62% 43.66% 66.20% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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