[PUNCAK] QoQ Cumulative 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- 49.02%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 175,175 128,926 63,474 606,635 364,987 171,771 10,508 551.46%
PBT -32,908 -20,502 -4,464 -8,884 -35,529 -28,622 -31,814 2.27%
Tax 197,520 145,318 70,134 256,836 202,070 134,645 78,120 85.49%
NP 164,612 124,816 65,670 247,952 166,541 106,023 46,306 132.74%
-
NP to SH 165,301 125,214 65,832 248,383 166,683 106,392 46,494 132.76%
-
Tax Rate - - - - - - - -
Total Cost 10,563 4,110 -2,196 358,683 198,446 65,748 -35,798 -
-
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 7.40% 5.75% 3.11% 12.05% 8.59% 5.65% 2.55% -
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 42.48 31.27 15.40 147.79 89.14 41.98 2.57 547.77%
EPS 40.09 30.37 15.97 60.51 40.71 26.00 11.37 131.48%
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 38.99 28.70 14.13 135.02 81.24 38.23 2.34 551.25%
EPS 36.79 27.87 14.65 55.28 37.10 23.68 10.35 132.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9741 4.8453 4.716 4.5865 4.3196 4.1896 4.0538 14.59%
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 6.14 8.38 17.27 2.00 3.76 7.98 111.01 -85.45%
P/EPS 6.51 8.63 16.66 4.89 8.23 12.88 25.09 -59.28%
EY 15.36 11.59 6.00 20.44 12.15 7.76 3.99 145.42%
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 6.71 7.87 16.56 1.89 3.71 7.79 117.24 -85.12%
P/EPS 7.11 8.10 15.97 4.63 8.13 12.58 26.50 -58.36%
EY 14.07 12.35 6.26 21.61 12.30 7.95 3.77 140.41%
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