[PUNCAK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.72%
YoY- -22.68%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 364,987 171,771 10,508 514,348 851,779 519,198 201,260 48.65%
PBT -35,529 -28,622 -31,814 -79,501 241,250 161,720 78,828 -
Tax 202,070 134,645 78,120 279,302 -63,903 -40,139 -18,358 -
NP 166,541 106,023 46,306 199,801 177,347 121,581 60,470 96.36%
-
NP to SH 166,683 106,392 46,494 200,551 177,926 121,960 60,655 96.07%
-
Tax Rate - - - - 26.49% 24.82% 23.29% -
Total Cost 198,446 65,748 -35,798 314,547 674,432 397,617 140,790 25.68%
-
Net Worth 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 12.61%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 12.61%
NOSH 409,439 409,200 409,278 409,132 409,119 409,124 409,002 0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 45.63% 61.72% 440.67% 38.85% 20.82% 23.42% 30.05% -
ROE 8.59% 5.65% 2.55% 11.29% 10.14% 7.13% 3.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 89.14 41.98 2.57 125.72 208.20 126.90 49.21 48.54%
EPS 40.71 26.00 11.37 49.02 43.49 29.81 14.83 95.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.74 4.60 4.45 4.34 4.29 4.18 3.97 12.53%
Adjusted Per Share Value based on latest NOSH - 409,234
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.24 38.23 2.34 114.48 189.59 115.56 44.80 48.65%
EPS 37.10 23.68 10.35 44.64 39.60 27.15 13.50 96.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3196 4.1896 4.0538 3.9521 3.9065 3.8064 3.6141 12.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.35 3.35 2.85 3.25 3.14 1.91 1.51 -
P/RPS 3.76 7.98 111.01 2.59 1.51 1.51 3.07 14.45%
P/EPS 8.23 12.88 25.09 6.63 7.22 6.41 10.18 -13.20%
EY 12.15 7.76 3.99 15.08 13.85 15.61 9.82 15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.64 0.75 0.73 0.46 0.38 51.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 -
Price 3.31 3.27 3.01 3.55 3.40 2.64 1.76 -
P/RPS 3.71 7.79 117.24 2.82 1.63 2.08 3.58 2.40%
P/EPS 8.13 12.58 26.50 7.24 7.82 8.86 11.87 -22.28%
EY 12.30 7.95 3.77 13.81 12.79 11.29 8.43 28.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.68 0.82 0.79 0.63 0.44 36.24%

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