[PUNCAK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.56%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 83,088 138,184 188,565 416,824 563,791 659,602 606,636 -73.46%
PBT -178,905 -180,114 -140,542 -6,101 -602 18,466 -8,884 641.54%
Tax 53,210 131,986 203,762 252,286 267,509 248,850 256,836 -65.02%
NP -125,695 -48,128 63,220 246,185 266,907 267,316 247,952 -
-
NP to SH -123,442 -45,641 65,738 247,163 267,367 267,721 248,383 -
-
Tax Rate - - - - - -1,347.61% - -
Total Cost 208,783 186,312 125,345 170,639 296,884 392,286 358,684 -30.30%
-
Net Worth 1,627,840 1,648,495 1,607,085 2,233,006 2,175,725 2,118,825 2,075,576 -14.96%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 412,222 - 412,222 412,222 - -
Div Payout % - - 627.07% - 154.18% 153.97% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,627,840 1,648,495 1,607,085 2,233,006 2,175,725 2,118,825 2,075,576 -14.96%
NOSH 449,283 449,283 449,283 411,993 412,069 412,222 413,461 5.70%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -151.28% -34.83% 33.53% 59.06% 47.34% 40.53% 40.87% -
ROE -7.58% -2.77% 4.09% 11.07% 12.29% 12.64% 11.97% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.48 30.76 44.00 101.17 136.82 160.01 146.72 -74.90%
EPS -27.45 -10.16 15.34 59.99 64.88 64.95 60.07 -
DPS 0.00 0.00 96.19 0.00 100.00 100.00 0.00 -
NAPS 3.62 3.67 3.75 5.42 5.28 5.14 5.02 -19.60%
Adjusted Per Share Value based on latest NOSH - 411,993
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.50 30.76 41.98 92.79 125.51 146.84 135.05 -73.45%
EPS -27.48 -10.16 14.63 55.02 59.52 59.60 55.29 -
DPS 0.00 0.00 91.77 0.00 91.77 91.77 0.00 -
NAPS 3.6238 3.6698 3.5776 4.971 4.8434 4.7168 4.6205 -14.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.04 1.37 1.46 2.61 2.62 2.66 2.96 -
P/RPS 5.63 4.45 3.32 2.58 1.91 1.66 2.02 98.17%
P/EPS -3.79 -13.48 9.52 4.35 4.04 4.10 4.93 -
EY -26.40 -7.42 10.51 22.99 24.76 24.42 20.30 -
DY 0.00 0.00 65.88 0.00 38.17 37.59 0.00 -
P/NAPS 0.29 0.37 0.39 0.48 0.50 0.52 0.59 -37.74%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 25/02/16 24/11/15 25/08/15 21/05/15 27/02/15 -
Price 1.14 1.20 1.09 2.85 2.46 2.55 2.80 -
P/RPS 6.17 3.90 2.48 2.82 1.80 1.59 1.91 118.68%
P/EPS -4.15 -11.81 7.11 4.75 3.79 3.93 4.66 -
EY -24.08 -8.47 14.07 21.05 26.38 25.47 21.46 -
DY 0.00 0.00 88.25 0.00 40.65 39.22 0.00 -
P/NAPS 0.31 0.33 0.29 0.53 0.47 0.50 0.56 -32.60%

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