[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.67%
YoY- -6.32%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,926 63,474 606,635 364,987 171,771 10,508 514,348 -60.34%
PBT -20,502 -4,464 -8,884 -35,529 -28,622 -31,814 -79,501 -59.58%
Tax 145,318 70,134 256,836 202,070 134,645 78,120 279,302 -35.38%
NP 124,816 65,670 247,952 166,541 106,023 46,306 199,801 -26.98%
-
NP to SH 125,214 65,832 248,383 166,683 106,392 46,494 200,551 -27.01%
-
Tax Rate - - - - - - - -
Total Cost 4,110 -2,196 358,683 198,446 65,748 -35,798 314,547 -94.49%
-
Net Worth 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 14.59%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 14.59%
NOSH 412,295 412,222 410,482 409,439 409,200 409,278 409,132 0.51%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 96.81% 103.46% 40.87% 45.63% 61.72% 440.67% 38.85% -
ROE 5.75% 3.11% 12.05% 8.59% 5.65% 2.55% 11.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.27 15.40 147.79 89.14 41.98 2.57 125.72 -60.55%
EPS 30.37 15.97 60.51 40.71 26.00 11.37 49.02 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 5.14 5.02 4.74 4.60 4.45 4.34 14.00%
Adjusted Per Share Value based on latest NOSH - 409,307
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.70 14.13 135.04 81.25 38.24 2.34 114.50 -60.34%
EPS 27.87 14.66 55.29 37.11 23.68 10.35 44.65 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8461 4.7168 4.5872 4.3204 4.1903 4.0544 3.9528 14.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.62 2.66 2.96 3.35 3.35 2.85 3.25 -
P/RPS 8.38 17.27 2.00 3.76 7.98 111.01 2.59 119.22%
P/EPS 8.63 16.66 4.89 8.23 12.88 25.09 6.63 19.27%
EY 11.59 6.00 20.44 12.15 7.76 3.99 15.08 -16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.59 0.71 0.73 0.64 0.75 -23.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 27/02/15 27/11/14 21/08/14 29/05/14 27/02/14 -
Price 2.46 2.55 2.80 3.31 3.27 3.01 3.55 -
P/RPS 7.87 16.56 1.89 3.71 7.79 117.24 2.82 98.59%
P/EPS 8.10 15.97 4.63 8.13 12.58 26.50 7.24 7.79%
EY 12.35 6.26 21.61 12.30 7.95 3.77 13.81 -7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.56 0.70 0.71 0.68 0.82 -31.06%

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