[PUNCAK] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.54%
YoY- -6.99%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 42,032 514,348 1,135,705 1,038,396 805,040 1,563,032 1,504,765 -90.81%
PBT -127,256 -79,501 321,666 323,440 315,312 325,372 364,440 -
Tax 312,480 279,302 -85,204 -80,278 -73,432 -66,991 -88,529 -
NP 185,224 199,801 236,462 243,162 241,880 258,381 275,910 -23.34%
-
NP to SH 185,976 200,551 237,234 243,920 242,620 259,388 276,301 -23.21%
-
Tax Rate - - 26.49% 24.82% 23.29% 20.59% 24.29% -
Total Cost -143,192 314,547 899,242 795,234 563,160 1,304,651 1,228,854 -
-
Net Worth 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 499,091 137.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 20,454 - -
Div Payout % - - - - - 7.89% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 499,091 137.21%
NOSH 409,278 409,132 409,119 409,124 409,002 409,081 409,091 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 440.67% 38.85% 20.82% 23.42% 30.05% 16.53% 18.34% -
ROE 10.21% 11.29% 13.52% 14.26% 14.94% 16.38% 55.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.27 125.72 277.60 253.81 196.83 382.08 367.83 -90.81%
EPS 45.48 49.02 57.99 59.62 59.32 63.40 67.53 -23.18%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.45 4.34 4.29 4.18 3.97 3.87 1.22 137.14%
Adjusted Per Share Value based on latest NOSH - 408,972
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.36 114.48 252.78 231.12 179.18 347.89 334.92 -90.81%
EPS 41.39 44.64 52.80 54.29 54.00 57.73 61.50 -23.22%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
NAPS 4.0538 3.9521 3.9065 3.8064 3.6141 3.5237 1.1109 137.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.85 3.25 3.14 1.91 1.51 1.18 1.32 -
P/RPS 27.75 2.59 1.13 0.75 0.77 0.31 0.36 1716.03%
P/EPS 6.27 6.63 5.42 3.20 2.55 1.86 1.95 118.00%
EY 15.94 15.08 18.47 31.21 39.28 53.74 51.17 -54.07%
DY 0.00 0.00 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 0.64 0.75 0.73 0.46 0.38 0.30 1.08 -29.47%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 -
Price 3.01 3.55 3.40 2.64 1.76 1.34 1.29 -
P/RPS 29.31 2.82 1.22 1.04 0.89 0.35 0.35 1819.27%
P/EPS 6.62 7.24 5.86 4.43 2.97 2.11 1.91 129.19%
EY 15.10 13.81 17.05 22.58 33.70 47.32 52.36 -56.38%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.68 0.82 0.79 0.63 0.44 0.35 1.06 -25.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment