[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2015 [#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- 6.02%
YoY- 41.59%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 188,694 233,566 257,852 253,896 606,635 486,649 343,542 -32.85%
PBT -152,430 -43,877 -41,004 -17,856 -8,884 -47,372 -57,244 91.77%
Tax 215,488 263,359 290,636 280,536 256,836 269,426 269,290 -13.77%
NP 63,058 219,482 249,632 262,680 247,952 222,054 212,046 -55.34%
-
NP to SH 65,576 220,401 250,428 263,328 248,383 222,244 212,784 -54.27%
-
Tax Rate - - - - - - - -
Total Cost 125,636 14,084 8,220 -8,784 358,683 264,594 131,496 -2.98%
-
Net Worth 1,605,232 2,234,800 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 -10.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 428,062 - - - - - - -
Div Payout % 652.77% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,605,232 2,234,800 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 -10.04%
NOSH 449,283 412,324 412,295 412,222 410,482 409,439 409,200 6.40%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 33.42% 93.97% 96.81% 103.46% 40.87% 45.63% 61.72% -
ROE 4.09% 9.86% 11.50% 12.43% 12.05% 11.45% 11.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.08 56.65 62.54 61.59 147.79 118.86 83.95 -34.83%
EPS 15.58 53.45 60.74 63.88 60.51 54.28 52.00 -55.12%
DPS 100.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 5.42 5.28 5.14 5.02 4.74 4.60 -12.70%
Adjusted Per Share Value based on latest NOSH - 412,222
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.01 51.99 57.40 56.52 135.04 108.33 76.48 -32.85%
EPS 14.60 49.06 55.75 58.62 55.29 49.47 47.37 -54.27%
DPS 95.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5735 4.975 4.8461 4.7168 4.5872 4.3204 4.1903 -10.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.46 2.61 2.62 2.66 2.96 3.35 3.35 -
P/RPS 3.31 4.61 4.19 4.32 2.00 2.82 3.99 -11.68%
P/EPS 9.53 4.88 4.31 4.16 4.89 6.17 6.44 29.76%
EY 10.49 20.48 23.18 24.02 20.44 16.20 15.52 -22.92%
DY 68.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.50 0.52 0.59 0.71 0.73 -34.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 25/08/15 21/05/15 27/02/15 27/11/14 21/08/14 -
Price 1.09 2.85 2.46 2.55 2.80 3.31 3.27 -
P/RPS 2.47 5.03 3.93 4.14 1.89 2.78 3.89 -26.06%
P/EPS 7.12 5.33 4.05 3.99 4.63 6.10 6.29 8.58%
EY 14.05 18.76 24.69 25.05 21.61 16.40 15.90 -7.89%
DY 91.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.47 0.50 0.56 0.70 0.71 -44.85%

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