[PUNCAK] QoQ Cumulative 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- 101.07%
YoY- -6.99%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,508 514,348 851,779 519,198 201,260 1,563,032 1,128,574 -95.58%
PBT -31,814 -79,501 241,250 161,720 78,828 325,372 273,330 -
Tax 78,120 279,302 -63,903 -40,139 -18,358 -66,991 -66,397 -
NP 46,306 199,801 177,347 121,581 60,470 258,381 206,933 -63.17%
-
NP to SH 46,494 200,551 177,926 121,960 60,655 259,388 207,226 -63.11%
-
Tax Rate - - 26.49% 24.82% 23.29% 20.59% 24.29% -
Total Cost -35,798 314,547 674,432 397,617 140,790 1,304,651 921,641 -
-
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 2.55% 11.29% 10.14% 7.13% 3.74% 16.38% 41.52% -
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 2.57 125.72 208.20 126.90 49.21 382.08 275.87 -95.58%
EPS 11.37 49.02 43.49 29.81 14.83 63.40 50.65 -63.09%
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 2.34 114.50 189.62 115.58 44.80 347.95 251.24 -95.58%
EPS 10.35 44.65 39.61 27.15 13.50 57.74 46.13 -63.10%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
NAPS 4.0544 3.9528 3.9071 3.807 3.6147 3.5243 1.111 137.21%
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 111.01 2.59 1.51 1.51 3.07 0.31 0.48 3680.25%
P/EPS 25.09 6.63 7.22 6.41 10.18 1.86 2.61 352.72%
EY 3.99 15.08 13.85 15.61 9.82 53.74 38.38 -77.92%
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 117.24 2.82 1.63 2.08 3.58 0.35 0.47 3875.99%
P/EPS 26.50 7.24 7.82 8.86 11.87 2.11 2.55 376.89%
EY 3.77 13.81 12.79 11.29 8.43 47.32 39.27 -79.06%
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