Highlights

[PUNCAK] YoY TTM Result on 2015-03-31 [#1]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     7.79%    YoY -     43.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 110,275 80,977 138,184 659,602 805,049 1,534,995 2,274,175 -39.60%
  YoY % 36.18% -41.40% -79.05% -18.07% -47.55% -32.50% -
  Horiz. % 4.85% 3.56% 6.08% 29.00% 35.40% 67.50% 100.00%
PBT -177,862 -180,195 -180,114 18,466 91,308 332,617 29,593 -
  YoY % 1.29% -0.04% -1,075.38% -79.78% -72.55% 1,023.97% -
  Horiz. % -601.03% -608.91% -608.64% 62.40% 308.55% 1,123.97% 100.00%
Tax 3,790 -63,949 131,986 248,850 94,328 -63,439 -34,013 -
  YoY % 105.93% -148.45% -46.96% 163.81% 248.69% -86.51% -
  Horiz. % -11.14% 188.01% -388.05% -731.63% -277.33% 186.51% 100.00%
NP -174,072 -244,144 -48,128 267,316 185,636 269,178 -4,420 84.40%
  YoY % 28.70% -407.28% -118.00% 44.00% -31.04% 6,190.00% -
  Horiz. % 3,938.28% 5,523.62% 1,088.87% -6,047.87% -4,199.91% -6,090.00% 100.00%
NP to SH -172,253 -38,171 -45,641 267,721 186,389 270,589 66,887 -
  YoY % -351.27% 16.37% -117.05% 43.64% -31.12% 304.55% -
  Horiz. % -257.53% -57.07% -68.24% 400.26% 278.66% 404.55% 100.00%
Tax Rate - % - % - % -1,347.61 % -103.31 % 19.07 % 114.94 % -
  YoY % 0.00% 0.00% 0.00% -1,204.43% -641.74% -83.41% -
  Horiz. % 0.00% 0.00% 0.00% -1,172.45% -89.88% 16.59% 100.00%
Total Cost 284,347 325,121 186,312 392,286 619,413 1,265,817 2,278,595 -29.30%
  YoY % -12.54% 74.50% -52.51% -36.67% -51.07% -44.45% -
  Horiz. % 12.48% 14.27% 8.18% 17.22% 27.18% 55.55% 100.00%
Net Worth 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 1,623,738 0 -
  YoY % 9.68% -15.90% -22.20% 16.34% 12.17% 0.00% -
  Horiz. % 93.65% 85.39% 101.52% 130.49% 112.17% 100.00% -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,236 0 0 412,222 0 20,444 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.94% 0.00% 0.00% 2,016.27% 0.00% 100.00% -
Div Payout % - % - % - % 153.97 % - % 7.56 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,036.64% 0.00% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 1,623,738 0 -
  YoY % 9.68% -15.90% -22.20% 16.34% 12.17% 0.00% -
  Horiz. % 93.65% 85.39% 101.52% 130.49% 112.17% 100.00% -
NOSH 447,247 447,247 449,181 412,222 409,278 409,002 409,007 1.50%
  YoY % -0.00% -0.43% 8.97% 0.72% 0.07% -0.00% -
  Horiz. % 109.35% 109.35% 109.82% 100.79% 100.07% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -157.85 % -301.50 % -34.83 % 40.53 % 23.06 % 17.54 % -0.19 % 206.45%
  YoY % 47.65% -765.63% -185.94% 75.76% 31.47% 9,331.58% -
  Horiz. % 83,078.95% 158,684.22% 18,331.58% -21,331.58% -12,136.84% -9,231.58% 100.00%
ROE -11.33 % -2.75 % -2.77 % 12.64 % 10.23 % 16.66 % - % -
  YoY % -312.00% 0.72% -121.91% 23.56% -38.60% 0.00% -
  Horiz. % -68.01% -16.51% -16.63% 75.87% 61.40% 100.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.66 18.11 30.76 160.01 196.70 375.30 556.02 -40.49%
  YoY % 36.17% -41.12% -80.78% -18.65% -47.59% -32.50% -
  Horiz. % 4.44% 3.26% 5.53% 28.78% 35.38% 67.50% 100.00%
EPS -38.51 -8.53 -10.16 64.95 45.54 66.16 16.35 -
  YoY % -351.47% 16.04% -115.64% 42.62% -31.17% 304.65% -
  Horiz. % -235.54% -52.17% -62.14% 397.25% 278.53% 404.65% 100.00%
DPS 0.50 0.00 0.00 100.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.00% 0.00% 0.00% 2,000.00% 0.00% 100.00% -
NAPS 3.4000 3.1000 3.6700 5.1400 4.4500 3.9700 0.0000 -
  YoY % 9.68% -15.53% -28.60% 15.51% 12.09% 0.00% -
  Horiz. % 85.64% 78.09% 92.44% 129.47% 112.09% 100.00% -
Adjusted Per Share Value based on latest NOSH - 449,284
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.54 18.02 30.76 146.81 179.18 341.65 506.18 -39.60%
  YoY % 36.18% -41.42% -79.05% -18.07% -47.55% -32.50% -
  Horiz. % 4.85% 3.56% 6.08% 29.00% 35.40% 67.50% 100.00%
EPS -38.34 -8.50 -10.16 59.59 41.49 60.23 14.89 -
  YoY % -351.06% 16.34% -117.05% 43.62% -31.11% 304.50% -
  Horiz. % -257.49% -57.09% -68.23% 400.20% 278.64% 404.50% 100.00%
DPS 0.50 0.00 0.00 91.75 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.99% 0.00% 0.00% 2,016.48% 0.00% 100.00% -
NAPS 3.3846 3.0859 3.6692 4.7160 4.0538 3.6141 0.0000 -
  YoY % 9.68% -15.90% -22.20% 16.34% 12.17% 0.00% -
  Horiz. % 93.65% 85.39% 101.52% 130.49% 112.17% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4950 1.0100 1.3700 2.6600 2.8500 1.5100 1.4000 -
P/RPS 2.01 5.58 4.45 1.66 1.45 0.40 0.25 41.52%
  YoY % -63.98% 25.39% 168.07% 14.48% 262.50% 60.00% -
  Horiz. % 804.00% 2,232.00% 1,780.00% 664.00% 580.00% 160.00% 100.00%
P/EPS -1.29 -11.83 -13.48 4.10 6.26 2.28 8.56 -
  YoY % 89.10% 12.24% -428.78% -34.50% 174.56% -73.36% -
  Horiz. % -15.07% -138.20% -157.48% 47.90% 73.13% 26.64% 100.00%
EY -77.81 -8.45 -7.42 24.42 15.98 43.81 11.68 -
  YoY % -820.83% -13.88% -130.38% 52.82% -63.52% 275.09% -
  Horiz. % -666.18% -72.35% -63.53% 209.08% 136.82% 375.09% 100.00%
DY 1.01 0.00 0.00 37.59 0.00 3.31 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.51% 0.00% 0.00% 1,135.65% 0.00% 100.00% -
P/NAPS 0.15 0.33 0.37 0.52 0.64 0.38 0.00 -
  YoY % -54.55% -10.81% -28.85% -18.75% 68.42% 0.00% -
  Horiz. % 39.47% 86.84% 97.37% 136.84% 168.42% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 30/05/16 21/05/15 29/05/14 29/05/13 29/05/12 -
Price 0.5250 0.9500 1.2000 2.5500 3.0100 1.7600 1.3100 -
P/RPS 2.13 5.25 3.90 1.59 1.53 0.47 0.24 43.87%
  YoY % -59.43% 34.62% 145.28% 3.92% 225.53% 95.83% -
  Horiz. % 887.50% 2,187.50% 1,625.00% 662.50% 637.50% 195.83% 100.00%
P/EPS -1.36 -11.13 -11.81 3.93 6.61 2.66 8.01 -
  YoY % 87.78% 5.76% -400.51% -40.54% 148.50% -66.79% -
  Horiz. % -16.98% -138.95% -147.44% 49.06% 82.52% 33.21% 100.00%
EY -73.36 -8.98 -8.47 25.47 15.13 37.59 12.48 -
  YoY % -716.93% -6.02% -133.25% 68.34% -59.75% 201.20% -
  Horiz. % -587.82% -71.96% -67.87% 204.09% 121.23% 301.20% 100.00%
DY 0.95 0.00 0.00 39.22 0.00 2.84 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.45% 0.00% 0.00% 1,380.99% 0.00% 100.00% -
P/NAPS 0.15 0.31 0.33 0.50 0.68 0.44 0.00 -
  YoY % -51.61% -6.06% -34.00% -26.47% 54.55% 0.00% -
  Horiz. % 34.09% 70.45% 75.00% 113.64% 154.55% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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