[PUNCAK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -15.37%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 404,169 352,563 299,156 230,466 172,582 137,658 110,275 137.52%
PBT -125,002 -134,361 -120,951 -119,065 -146,627 -147,123 -177,862 -20.93%
Tax -58,965 -58,450 -59,683 -56,985 -3,403 -1,519 3,790 -
NP -183,967 -192,811 -180,634 -176,050 -150,030 -148,642 -174,072 3.75%
-
NP to SH -175,635 -185,067 -173,660 -169,662 -147,054 -146,133 -172,253 1.30%
-
Tax Rate - - - - - - - -
Total Cost 588,136 545,374 479,790 406,516 322,612 286,300 284,347 62.26%
-
Net Worth 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 1,516,167 1,520,639 -9.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 2,236 2,236 2,236 2,236 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,314,909 1,332,799 1,346,216 1,364,103 1,489,332 1,516,167 1,520,639 -9.22%
NOSH 449,284 449,284 449,284 449,284 449,284 449,284 449,283 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -45.52% -54.69% -60.38% -76.39% -86.93% -107.98% -157.85% -
ROE -13.36% -13.89% -12.90% -12.44% -9.87% -9.64% -11.33% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 90.37 78.83 66.89 51.53 38.59 30.78 24.66 137.50%
EPS -39.27 -41.38 -38.83 -37.93 -32.88 -32.67 -38.51 1.31%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 2.94 2.98 3.01 3.05 3.33 3.39 3.40 -9.22%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 90.36 78.83 66.89 51.53 38.59 30.78 24.66 137.49%
EPS -39.27 -41.38 -38.83 -37.93 -32.88 -32.67 -38.51 1.31%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 2.9399 2.9799 3.0099 3.0499 3.3298 3.3898 3.3998 -9.22%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.265 0.335 0.36 0.35 0.505 0.51 0.495 -
P/RPS 0.29 0.42 0.54 0.68 1.31 1.66 2.01 -72.45%
P/EPS -0.67 -0.81 -0.93 -0.92 -1.54 -1.56 -1.29 -35.36%
EY -148.19 -123.52 -107.86 -108.38 -65.11 -64.07 -77.81 53.58%
DY 0.00 0.00 0.00 1.43 0.99 0.98 1.01 -
P/NAPS 0.09 0.11 0.12 0.11 0.15 0.15 0.15 -28.84%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 30/05/19 27/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.275 0.315 0.345 0.395 0.435 0.545 0.525 -
P/RPS 0.30 0.40 0.52 0.77 1.13 1.77 2.13 -72.89%
P/EPS -0.70 -0.76 -0.89 -1.04 -1.32 -1.67 -1.36 -35.74%
EY -142.80 -131.36 -112.55 -96.04 -75.59 -59.95 -73.36 55.83%
DY 0.00 0.00 0.00 1.27 1.15 0.92 0.95 -
P/NAPS 0.09 0.11 0.11 0.13 0.13 0.16 0.15 -28.84%

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