[PUNCAK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.74%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 343,542 42,032 514,348 1,135,705 1,038,396 805,040 1,563,032 -63.68%
PBT -57,244 -127,256 -79,501 321,666 323,440 315,312 325,372 -
Tax 269,290 312,480 279,302 -85,204 -80,278 -73,432 -66,991 -
NP 212,046 185,224 199,801 236,462 243,162 241,880 258,381 -12.37%
-
NP to SH 212,784 185,976 200,551 237,234 243,920 242,620 259,388 -12.40%
-
Tax Rate - - - 26.49% 24.82% 23.29% 20.59% -
Total Cost 131,496 -143,192 314,547 899,242 795,234 563,160 1,304,651 -78.43%
-
Net Worth 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 12.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 20,454 -
Div Payout % - - - - - - 7.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 12.26%
NOSH 409,200 409,278 409,132 409,119 409,124 409,002 409,081 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 61.72% 440.67% 38.85% 20.82% 23.42% 30.05% 16.53% -
ROE 11.30% 10.21% 11.29% 13.52% 14.26% 14.94% 16.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 83.95 10.27 125.72 277.60 253.81 196.83 382.08 -63.68%
EPS 52.00 45.48 49.02 57.99 59.62 59.32 63.40 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.60 4.45 4.34 4.29 4.18 3.97 3.87 12.24%
Adjusted Per Share Value based on latest NOSH - 409,108
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.48 9.36 114.50 252.82 231.16 179.21 347.95 -63.67%
EPS 47.37 41.40 44.65 52.81 54.30 54.01 57.74 -12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
NAPS 4.1903 4.0544 3.9528 3.9071 3.807 3.6147 3.5243 12.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.35 2.85 3.25 3.14 1.91 1.51 1.18 -
P/RPS 3.99 27.75 2.59 1.13 0.75 0.77 0.31 451.78%
P/EPS 6.44 6.27 6.63 5.42 3.20 2.55 1.86 129.38%
EY 15.52 15.94 15.08 18.47 31.21 39.28 53.74 -56.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 0.73 0.64 0.75 0.73 0.46 0.38 0.30 81.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 28/02/13 -
Price 3.27 3.01 3.55 3.40 2.64 1.76 1.34 -
P/RPS 3.89 29.31 2.82 1.22 1.04 0.89 0.35 400.23%
P/EPS 6.29 6.62 7.24 5.86 4.43 2.97 2.11 107.54%
EY 15.90 15.10 13.81 17.05 22.58 33.70 47.32 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
P/NAPS 0.71 0.68 0.82 0.79 0.63 0.44 0.35 60.45%

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