[PUNCAK] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 11.76%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 233,566 257,852 253,896 606,635 486,649 343,542 42,032 213.40%
PBT -43,877 -41,004 -17,856 -8,884 -47,372 -57,244 -127,256 -50.79%
Tax 263,359 290,636 280,536 256,836 269,426 269,290 312,480 -10.76%
NP 219,482 249,632 262,680 247,952 222,054 212,046 185,224 11.96%
-
NP to SH 220,401 250,428 263,328 248,383 222,244 212,784 185,976 11.97%
-
Tax Rate - - - - - - - -
Total Cost 14,084 8,220 -8,784 358,683 264,594 131,496 -143,192 -
-
Net Worth 2,234,800 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 14.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,234,800 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 14.60%
NOSH 412,324 412,295 412,222 410,482 409,439 409,200 409,278 0.49%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 93.97% 96.81% 103.46% 40.87% 45.63% 61.72% 440.67% -
ROE 9.86% 11.50% 12.43% 12.05% 11.45% 11.30% 10.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.65 62.54 61.59 147.79 118.86 83.95 10.27 211.86%
EPS 53.45 60.74 63.88 60.51 54.28 52.00 45.48 11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.42 5.28 5.14 5.02 4.74 4.60 4.45 14.03%
Adjusted Per Share Value based on latest NOSH - 413,461
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.22 57.65 56.77 135.63 108.80 76.81 9.40 213.34%
EPS 49.28 55.99 58.87 55.53 49.69 47.57 41.58 11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9966 4.8671 4.7373 4.6071 4.3391 4.2085 4.072 14.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.61 2.62 2.66 2.96 3.35 3.35 2.85 -
P/RPS 4.61 4.19 4.32 2.00 2.82 3.99 27.75 -69.74%
P/EPS 4.88 4.31 4.16 4.89 6.17 6.44 6.27 -15.37%
EY 20.48 23.18 24.02 20.44 16.20 15.52 15.94 18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.52 0.59 0.71 0.73 0.64 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 27/02/15 27/11/14 21/08/14 29/05/14 -
Price 2.85 2.46 2.55 2.80 3.31 3.27 3.01 -
P/RPS 5.03 3.93 4.14 1.89 2.78 3.89 29.31 -69.08%
P/EPS 5.33 4.05 3.99 4.63 6.10 6.29 6.62 -13.44%
EY 18.76 24.69 25.05 21.61 16.40 15.90 15.10 15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.50 0.56 0.70 0.71 0.68 -15.29%

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