[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.82%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 606,635 364,987 171,771 10,508 514,348 851,779 519,198 10.90%
PBT -8,884 -35,529 -28,622 -31,814 -79,501 241,250 161,720 -
Tax 256,836 202,070 134,645 78,120 279,302 -63,903 -40,139 -
NP 247,952 166,541 106,023 46,306 199,801 177,347 121,581 60.60%
-
NP to SH 248,383 166,683 106,392 46,494 200,551 177,926 121,960 60.46%
-
Tax Rate - - - - - 26.49% 24.82% -
Total Cost 358,683 198,446 65,748 -35,798 314,547 674,432 397,617 -6.62%
-
Net Worth 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 13.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 13.19%
NOSH 410,482 409,439 409,200 409,278 409,132 409,119 409,124 0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 40.87% 45.63% 61.72% 440.67% 38.85% 20.82% 23.42% -
ROE 12.05% 8.59% 5.65% 2.55% 11.29% 10.14% 7.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 147.79 89.14 41.98 2.57 125.72 208.20 126.90 10.66%
EPS 60.51 40.71 26.00 11.37 49.02 43.49 29.81 60.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.02 4.74 4.60 4.45 4.34 4.29 4.18 12.94%
Adjusted Per Share Value based on latest NOSH - 409,278
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.63 81.60 38.40 2.35 115.00 190.44 116.08 10.90%
EPS 55.53 37.27 23.79 10.40 44.84 39.78 27.27 60.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6071 4.3391 4.2085 4.072 3.97 3.9241 3.8235 13.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.96 3.35 3.35 2.85 3.25 3.14 1.91 -
P/RPS 2.00 3.76 7.98 111.01 2.59 1.51 1.51 20.54%
P/EPS 4.89 8.23 12.88 25.09 6.63 7.22 6.41 -16.46%
EY 20.44 12.15 7.76 3.99 15.08 13.85 15.61 19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.73 0.64 0.75 0.73 0.46 17.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 2.80 3.31 3.27 3.01 3.55 3.40 2.64 -
P/RPS 1.89 3.71 7.79 117.24 2.82 1.63 2.08 -6.17%
P/EPS 4.63 8.13 12.58 26.50 7.24 7.82 8.86 -35.04%
EY 21.61 12.30 7.95 3.77 13.81 12.79 11.29 53.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.71 0.68 0.82 0.79 0.63 -7.53%

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