[PUNCAK] YoY TTM Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 486,865 299,156 110,275 80,977 138,184 659,602 805,049 -8.03% YoY % 62.75% 171.28% 36.18% -41.40% -79.05% -18.07% - Horiz. % 60.48% 37.16% 13.70% 10.06% 17.16% 81.93% 100.00%
PBT -42,575 -120,951 -177,862 -180,195 -180,114 18,466 91,308 - YoY % 64.80% 32.00% 1.29% -0.04% -1,075.38% -79.78% - Horiz. % -46.63% -132.46% -194.79% -197.35% -197.26% 20.22% 100.00%
Tax -5,658 -59,683 3,790 -63,949 131,986 248,850 94,328 - YoY % 90.52% -1,674.75% 105.93% -148.45% -46.96% 163.81% - Horiz. % -6.00% -63.27% 4.02% -67.79% 139.92% 263.81% 100.00%
NP -48,233 -180,634 -174,072 -244,144 -48,128 267,316 185,636 - YoY % 73.30% -3.77% 28.70% -407.28% -118.00% 44.00% - Horiz. % -25.98% -97.31% -93.77% -131.52% -25.93% 144.00% 100.00%
NP to SH -43,743 -173,660 -172,253 -38,171 -45,641 267,721 186,389 - YoY % 74.81% -0.82% -351.27% 16.37% -117.05% 43.64% - Horiz. % -23.47% -93.17% -92.42% -20.48% -24.49% 143.64% 100.00%
Tax Rate - % - % - % - % - % -1,347.61 % -103.31 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,204.43% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,304.43% 100.00%
Total Cost 535,098 479,790 284,347 325,121 186,312 392,286 619,413 -2.41% YoY % 11.53% 68.73% -12.54% 74.50% -52.51% -36.67% - Horiz. % 86.39% 77.46% 45.91% 52.49% 30.08% 63.33% 100.00%
Net Worth 1,301,491 1,346,216 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 -5.44% YoY % -3.32% -11.47% 9.68% -15.90% -22.20% 16.34% - Horiz. % 71.46% 73.92% 83.49% 76.13% 90.51% 116.34% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % - % - % - % - % - % 153.97 % - % - 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,301,491 1,346,216 1,520,639 1,386,466 1,648,495 2,118,825 1,821,287 -5.44% YoY % -3.32% -11.47% 9.68% -15.90% -22.20% 16.34% - Horiz. % 71.46% 73.92% 83.49% 76.13% 90.51% 116.34% 100.00%
NOSH 447,248 447,248 447,247 447,247 449,181 412,222 409,278 1.49% YoY % 0.00% 0.00% -0.00% -0.43% 8.97% 0.72% - Horiz. % 109.28% 109.28% 109.28% 109.28% 109.75% 100.72% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -9.91 % -60.38 % -157.85 % -301.50 % -34.83 % 40.53 % 23.06 % - YoY % 83.59% 61.75% 47.65% -765.63% -185.94% 75.76% - Horiz. % -42.97% -261.84% -684.52% -1,307.46% -151.04% 175.76% 100.00%
ROE -3.36 % -12.90 % -11.33 % -2.75 % -2.77 % 12.64 % 10.23 % - YoY % 73.95% -13.86% -312.00% 0.72% -121.91% 23.56% - Horiz. % -32.84% -126.10% -110.75% -26.88% -27.08% 123.56% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 108.86 66.89 24.66 18.11 30.76 160.01 196.70 -9.38% YoY % 62.74% 171.25% 36.17% -41.12% -80.78% -18.65% - Horiz. % 55.34% 34.01% 12.54% 9.21% 15.64% 81.35% 100.00%
EPS -9.78 -38.83 -38.51 -8.53 -10.16 64.95 45.54 - YoY % 74.81% -0.83% -351.47% 16.04% -115.64% 42.62% - Horiz. % -21.48% -85.27% -84.56% -18.73% -22.31% 142.62% 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 2.9100 3.0100 3.4000 3.1000 3.6700 5.1400 4.4500 -6.83% YoY % -3.32% -11.47% 9.68% -15.53% -28.60% 15.51% - Horiz. % 65.39% 67.64% 76.40% 69.66% 82.47% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 108.36 66.58 24.54 18.02 30.76 146.81 179.18 -8.03% YoY % 62.75% 171.31% 36.18% -41.42% -79.05% -18.07% - Horiz. % 60.48% 37.16% 13.70% 10.06% 17.17% 81.93% 100.00%
EPS -9.74 -38.65 -38.34 -8.50 -10.16 59.59 41.49 - YoY % 74.80% -0.81% -351.06% 16.34% -117.05% 43.62% - Horiz. % -23.48% -93.15% -92.41% -20.49% -24.49% 143.62% 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 2.8968 2.9964 3.3846 3.0859 3.6692 4.7160 4.0538 -5.44% YoY % -3.32% -11.47% 9.68% -15.90% -22.20% 16.34% - Horiz. % 71.46% 73.92% 83.49% 76.12% 90.51% 116.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1400 0.3600 0.4950 1.0100 1.3700 2.6600 2.8500 -
P/RPS 0.13 0.54 2.01 5.58 4.45 1.66 1.45 -33.07% YoY % -75.93% -73.13% -63.98% 25.39% 168.07% 14.48% - Horiz. % 8.97% 37.24% 138.62% 384.83% 306.90% 114.48% 100.00%
P/EPS -1.43 -0.93 -1.29 -11.83 -13.48 4.10 6.26 - YoY % -53.76% 27.91% 89.10% 12.24% -428.78% -34.50% - Horiz. % -22.84% -14.86% -20.61% -188.98% -215.34% 65.50% 100.00%
EY -69.86 -107.86 -77.81 -8.45 -7.42 24.42 15.98 - YoY % 35.23% -38.62% -820.83% -13.88% -130.38% 52.82% - Horiz. % -437.17% -674.97% -486.92% -52.88% -46.43% 152.82% 100.00%
DY 0.00 0.00 1.01 0.00 0.00 37.59 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.69% 0.00% 0.00% 100.00% -
P/NAPS 0.05 0.12 0.15 0.33 0.37 0.52 0.64 -34.59% YoY % -58.33% -20.00% -54.55% -10.81% -28.85% -18.75% - Horiz. % 7.81% 18.75% 23.44% 51.56% 57.81% 81.25% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 31/05/18 30/05/17 30/05/16 21/05/15 29/05/14 -
Price 0.2150 0.3450 0.5250 0.9500 1.2000 2.5500 3.0100 -
P/RPS 0.20 0.52 2.13 5.25 3.90 1.59 1.53 -28.74% YoY % -61.54% -75.59% -59.43% 34.62% 145.28% 3.92% - Horiz. % 13.07% 33.99% 139.22% 343.14% 254.90% 103.92% 100.00%
P/EPS -2.20 -0.89 -1.36 -11.13 -11.81 3.93 6.61 - YoY % -147.19% 34.56% 87.78% 5.76% -400.51% -40.54% - Horiz. % -33.28% -13.46% -20.57% -168.38% -178.67% 59.46% 100.00%
EY -45.49 -112.55 -73.36 -8.98 -8.47 25.47 15.13 - YoY % 59.58% -53.42% -716.93% -6.02% -133.25% 68.34% - Horiz. % -300.66% -743.89% -484.86% -59.35% -55.98% 168.34% 100.00%
DY 0.00 0.00 0.95 0.00 0.00 39.22 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.42% 0.00% 0.00% 100.00% -
P/NAPS 0.07 0.11 0.15 0.31 0.33 0.50 0.68 -31.52% YoY % -36.36% -26.67% -51.61% -6.06% -34.00% -26.47% - Horiz. % 10.29% 16.18% 22.06% 45.59% 48.53% 73.53% 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 - Bursa 1Q 2017.pdf 
