Highlights

[PUNCAK] YoY TTM Result on 2019-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     5.10%    YoY -     -19.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 404,169 172,582 107,760 66,592 416,824 509,009 1,286,237 -17.54%
  YoY % 134.19% 60.15% 61.82% -84.02% -18.11% -60.43% -
  Horiz. % 31.42% 13.42% 8.38% 5.18% 32.41% 39.57% 100.00%
PBT -125,002 -146,627 -153,209 -266,993 -6,101 -74,829 293,292 -
  YoY % 14.75% 4.30% 42.62% -4,276.22% 91.85% -125.51% -
  Horiz. % -42.62% -49.99% -52.24% -91.03% -2.08% -25.51% 100.00%
Tax -58,965 -3,403 -39,607 -890 252,286 263,823 -64,497 -1.48%
  YoY % -1,632.74% 91.41% -4,350.22% -100.35% -4.37% 509.05% -
  Horiz. % 91.42% 5.28% 61.41% 1.38% -391.16% -409.05% 100.00%
NP -183,967 -150,030 -192,816 -267,883 246,185 188,994 228,795 -
  YoY % -22.62% 22.19% 28.02% -208.81% 30.26% -17.40% -
  Horiz. % -80.41% -65.57% -84.27% -117.08% 107.60% 82.60% 100.00%
NP to SH -175,635 -147,054 -191,248 -61,154 247,163 189,308 230,088 -
  YoY % -19.44% 23.11% -212.73% -124.74% 30.56% -17.72% -
  Horiz. % -76.33% -63.91% -83.12% -26.58% 107.42% 82.28% 100.00%
Tax Rate - % - % - % - % - % - % 21.99 % -
  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 588,136 322,612 300,576 334,475 170,639 320,015 1,057,442 -9.31%
  YoY % 82.30% 7.33% -10.13% 96.01% -46.68% -69.74% -
  Horiz. % 55.62% 30.51% 28.42% 31.63% 16.14% 30.26% 100.00%
Net Worth 1,314,909 1,489,332 1,645,868 1,531,806 2,233,006 1,940,117 1,755,074 -4.70%
  YoY % -11.71% -9.51% 7.45% -31.40% 15.10% 10.54% -
  Horiz. % 74.92% 84.86% 93.78% 87.28% 127.23% 110.54% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 2,236 0 0 0 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% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 8.89 % -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,314,909 1,489,332 1,645,868 1,531,806 2,233,006 1,940,117 1,755,074 -4.70%
  YoY % -11.71% -9.51% 7.45% -31.40% 15.10% 10.54% -
  Horiz. % 74.92% 84.86% 93.78% 87.28% 127.23% 110.54% 100.00%
NOSH 447,248 447,247 447,247 449,210 411,993 409,307 409,108 1.50%
  YoY % 0.00% 0.00% -0.44% 9.03% 0.66% 0.05% -
  Horiz. % 109.32% 109.32% 109.32% 109.80% 100.71% 100.05% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -45.52 % -86.93 % -178.93 % -402.28 % 59.06 % 37.13 % 17.79 % -
  YoY % 47.64% 51.42% 55.52% -781.14% 59.06% 108.71% -
  Horiz. % -255.87% -488.65% -1,005.79% -2,261.27% 331.98% 208.71% 100.00%
ROE -13.36 % -9.87 % -11.62 % -3.99 % 11.07 % 9.76 % 13.11 % -
  YoY % -35.36% 15.06% -191.23% -136.04% 13.42% -25.55% -
  Horiz. % -101.91% -75.29% -88.63% -30.43% 84.44% 74.45% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.37 38.59 24.09 14.82 101.17 124.36 314.40 -18.75%
  YoY % 134.18% 60.19% 62.55% -85.35% -18.65% -60.45% -
  Horiz. % 28.74% 12.27% 7.66% 4.71% 32.18% 39.55% 100.00%
EPS -39.27 -32.88 -42.76 -13.61 59.99 46.25 56.24 -
  YoY % -19.43% 23.11% -214.18% -122.69% 29.71% -17.76% -
  Horiz. % -69.83% -58.46% -76.03% -24.20% 106.67% 82.24% 100.00%
DPS 0.00 0.50 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% 10.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9400 3.3300 3.6800 3.4100 5.4200 4.7400 4.2900 -6.10%
  YoY % -11.71% -9.51% 7.92% -37.08% 14.35% 10.49% -
  Horiz. % 68.53% 77.62% 85.78% 79.49% 126.34% 110.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 89.96 38.41 23.98 14.82 92.78 113.29 286.29 -17.54%
  YoY % 134.21% 60.18% 61.81% -84.03% -18.10% -60.43% -
  Horiz. % 31.42% 13.42% 8.38% 5.18% 32.41% 39.57% 100.00%
EPS -39.09 -32.73 -42.57 -13.61 55.01 42.14 51.21 -
  YoY % -19.43% 23.11% -212.78% -124.74% 30.54% -17.71% -
  Horiz. % -76.33% -63.91% -83.13% -26.58% 107.42% 82.29% 100.00%
DPS 0.00 0.50 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% 10.99% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9267 3.3149 3.6633 3.4094 4.9701 4.3182 3.9064 -4.70%
  YoY % -11.71% -9.51% 7.45% -31.40% 15.10% 10.54% -
  Horiz. % 74.92% 84.86% 93.78% 87.28% 127.23% 110.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2650 0.5050 0.7150 1.1400 2.6100 3.3500 3.1400 -
P/RPS 0.29 1.31 2.97 7.69 2.58 2.69 1.00 -18.63%
  YoY % -77.86% -55.89% -61.38% 198.06% -4.09% 169.00% -
  Horiz. % 29.00% 131.00% 297.00% 769.00% 258.00% 269.00% 100.00%
P/EPS -0.67 -1.54 -1.67 -8.37 4.35 7.24 5.58 -
  YoY % 56.49% 7.78% 80.05% -292.41% -39.92% 29.75% -
  Horiz. % -12.01% -27.60% -29.93% -150.00% 77.96% 129.75% 100.00%
EY -148.19 -65.11 -59.81 -11.94 22.99 13.81 17.91 -
  YoY % -127.60% -8.86% -400.92% -151.94% 66.47% -22.89% -
  Horiz. % -827.41% -363.54% -333.95% -66.67% 128.36% 77.11% 100.00%
DY 0.00 0.99 0.00 0.00 0.00 0.00 1.59 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.26% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.09 0.15 0.19 0.33 0.48 0.71 0.73 -29.44%
  YoY % -40.00% -21.05% -42.42% -31.25% -32.39% -2.74% -
  Horiz. % 12.33% 20.55% 26.03% 45.21% 65.75% 97.26% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 29/11/17 24/11/16 24/11/15 27/11/14 28/11/13 -
Price 0.2750 0.4350 0.6600 1.0000 2.8500 3.3100 3.4000 -
P/RPS 0.30 1.13 2.74 6.75 2.82 2.66 1.08 -19.22%
  YoY % -73.45% -58.76% -59.41% 139.36% 6.02% 146.30% -
  Horiz. % 27.78% 104.63% 253.70% 625.00% 261.11% 246.30% 100.00%
P/EPS -0.70 -1.32 -1.54 -7.35 4.75 7.16 6.05 -
  YoY % 46.97% 14.29% 79.05% -254.74% -33.66% 18.35% -
  Horiz. % -11.57% -21.82% -25.45% -121.49% 78.51% 118.35% 100.00%
EY -142.80 -75.59 -64.79 -13.61 21.05 13.97 16.54 -
  YoY % -88.91% -16.67% -376.05% -164.66% 50.68% -15.54% -
  Horiz. % -863.36% -457.01% -391.72% -82.29% 127.27% 84.46% 100.00%
DY 0.00 1.15 0.00 0.00 0.00 0.00 1.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.23% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.09 0.13 0.18 0.29 0.53 0.70 0.79 -30.36%
  YoY % -30.77% -27.78% -37.93% -45.28% -24.29% -11.39% -
  Horiz. % 11.39% 16.46% 22.78% 36.71% 67.09% 88.61% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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