[PUNCAK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.79%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 188,565 416,824 563,791 659,602 606,636 509,009 648,374 -56.00%
PBT -140,542 -6,101 -602 18,466 -8,884 -74,829 11,608 -
Tax 203,762 252,286 267,509 248,850 256,836 263,823 172,634 11.65%
NP 63,220 246,185 266,907 267,316 247,952 188,994 184,242 -50.89%
-
NP to SH 65,738 247,163 267,367 267,721 248,383 189,308 184,983 -49.73%
-
Tax Rate - - - -1,347.61% - - -1,487.20% -
Total Cost 125,345 170,639 296,884 392,286 358,684 320,015 464,132 -58.11%
-
Net Worth 1,607,085 2,233,006 2,175,725 2,118,825 2,075,576 1,940,117 1,882,040 -9.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 412,222 - 412,222 412,222 - - - -
Div Payout % 627.07% - 154.18% 153.97% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,607,085 2,233,006 2,175,725 2,118,825 2,075,576 1,940,117 1,882,040 -9.96%
NOSH 449,283 411,993 412,069 412,222 413,461 409,307 409,139 6.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 33.53% 59.06% 47.34% 40.53% 40.87% 37.13% 28.42% -
ROE 4.09% 11.07% 12.29% 12.64% 11.97% 9.76% 9.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.00 101.17 136.82 160.01 146.72 124.36 158.47 -57.34%
EPS 15.34 59.99 64.88 64.95 60.07 46.25 45.21 -51.25%
DPS 96.19 0.00 100.00 100.00 0.00 0.00 0.00 -
NAPS 3.75 5.42 5.28 5.14 5.02 4.74 4.60 -12.70%
Adjusted Per Share Value based on latest NOSH - 412,222
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.98 92.79 125.51 146.84 135.05 113.31 144.34 -56.00%
EPS 14.63 55.02 59.52 59.60 55.29 42.14 41.18 -49.74%
DPS 91.77 0.00 91.77 91.77 0.00 0.00 0.00 -
NAPS 3.5776 4.971 4.8434 4.7168 4.6205 4.319 4.1897 -9.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.46 2.61 2.62 2.66 2.96 3.35 3.35 -
P/RPS 3.32 2.58 1.91 1.66 2.02 2.69 2.11 35.16%
P/EPS 9.52 4.35 4.04 4.10 4.93 7.24 7.41 18.12%
EY 10.51 22.99 24.76 24.42 20.30 13.81 13.50 -15.33%
DY 65.88 0.00 38.17 37.59 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.50 0.52 0.59 0.71 0.73 -34.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 25/08/15 21/05/15 27/02/15 27/11/14 21/08/14 -
Price 1.09 2.85 2.46 2.55 2.80 3.31 3.27 -
P/RPS 2.48 2.82 1.80 1.59 1.91 2.66 2.06 13.12%
P/EPS 7.11 4.75 3.79 3.93 4.66 7.16 7.23 -1.10%
EY 14.07 21.05 26.38 25.47 21.46 13.97 13.83 1.15%
DY 88.25 0.00 40.65 39.22 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.47 0.50 0.56 0.70 0.71 -44.85%

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