[PUNCAK] QoQ 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- 0.66%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 65,452 63,474 241,649 193,216 161,263 10,508 144,022 -40.97%
PBT -15,876 -4,464 26,645 -6,907 3,192 -31,814 -39,300 -45.44%
Tax 75,184 70,134 54,766 67,425 56,525 78,120 61,753 14.06%
NP 59,308 65,670 81,411 60,518 59,717 46,306 22,453 91.42%
-
NP to SH 59,544 65,832 81,700 60,291 59,898 46,494 22,625 90.95%
-
Tax Rate - - -205.54% - -1,770.83% - - -
Total Cost 6,144 -2,196 160,238 132,698 101,546 -35,798 121,569 -86.40%
-
Net Worth 2,175,725 2,118,825 2,075,576 1,940,117 1,882,040 1,821,287 1,776,079 14.53%
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 2,175,725 2,118,825 2,075,576 1,940,117 1,882,040 1,821,287 1,776,079 14.53%
NOSH 412,069 412,222 413,461 409,307 409,139 409,278 409,234 0.46%
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 90.61% 103.46% 33.69% 31.32% 37.03% 440.67% 15.59% -
ROE 2.74% 3.11% 3.94% 3.11% 3.18% 2.55% 1.27% -
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 15.88 15.40 58.45 47.21 39.42 2.57 35.19 -41.25%
EPS 14.45 15.97 19.76 14.73 14.64 11.37 5.53 90.04%
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 14.57 14.13 53.79 43.01 35.89 2.34 32.06 -40.97%
EPS 13.25 14.65 18.18 13.42 13.33 10.35 5.04 90.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8426 4.716 4.6197 4.3182 4.189 4.0538 3.9531 14.53%
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 16.49 17.27 5.06 7.10 8.50 111.01 9.23 47.39%
P/EPS 18.13 16.66 14.98 22.74 22.88 25.09 58.79 -54.45%
EY 5.52 6.00 6.68 4.40 4.37 3.99 1.70 119.75%
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 15.49 16.56 4.79 7.01 8.30 117.24 10.09 33.18%
P/EPS 17.02 15.97 14.17 22.47 22.34 26.50 64.21 -58.83%
EY 5.87 6.26 7.06 4.45 4.48 3.77 1.56 142.51%
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