[PUNCAK] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.53%
YoY- 72.74%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 83,088 563,791 648,374 1,425,123 2,162,204 2,182,721 1,979,469 -41.01%
PBT -178,905 -602 11,608 293,710 163,696 -85,482 56,340 -
Tax 53,210 267,509 172,634 -44,687 -73,541 15,716 -13,227 -
NP -125,695 266,907 184,242 249,023 90,155 -69,766 43,113 -
-
NP to SH -123,442 267,367 184,983 250,226 144,854 -30,862 4,561 -
-
Tax Rate - - -1,487.20% 15.21% 44.93% - 23.48% -
Total Cost 208,783 296,884 464,132 1,176,100 2,072,049 2,252,487 1,936,356 -30.98%
-
Net Worth 1,627,840 2,175,725 1,882,040 1,709,505 409,160 41,111 1,227,899 4.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 412,222 - 20,444 - - - -
Div Payout % - 154.18% - 8.17% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,627,840 2,175,725 1,882,040 1,709,505 409,160 41,111 1,227,899 4.80%
NOSH 449,283 412,069 409,139 408,972 409,160 411,111 409,299 1.56%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -151.28% 47.34% 28.42% 17.47% 4.17% -3.20% 2.18% -
ROE -7.58% 12.29% 9.83% 14.64% 35.40% -75.07% 0.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.48 136.82 158.47 348.46 528.45 530.93 483.62 -41.93%
EPS -27.45 64.88 45.21 61.18 35.40 -7.51 1.11 -
DPS 0.00 100.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.62 5.28 4.60 4.18 1.00 0.10 3.00 3.17%
Adjusted Per Share Value based on latest NOSH - 408,972
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.50 125.51 144.34 317.25 481.33 485.90 440.66 -41.01%
EPS -27.48 59.52 41.18 55.70 32.25 -6.87 1.02 -
DPS 0.00 91.77 0.00 4.55 0.00 0.00 0.00 -
NAPS 3.6238 4.8434 4.1897 3.8056 0.9108 0.0915 2.7335 4.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.04 2.62 3.35 1.91 1.30 1.99 2.76 -
P/RPS 5.63 1.91 2.11 0.55 0.25 0.37 0.57 46.42%
P/EPS -3.79 4.04 7.41 3.12 3.67 -26.51 247.68 -
EY -26.40 24.76 13.50 32.03 27.23 -3.77 0.40 -
DY 0.00 38.17 0.00 2.62 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.73 0.46 1.30 19.90 0.92 -17.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 21/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.14 2.46 3.27 2.64 1.30 1.22 2.84 -
P/RPS 6.17 1.80 2.06 0.76 0.25 0.23 0.59 47.82%
P/EPS -4.15 3.79 7.23 4.31 3.67 -16.25 254.86 -
EY -24.08 26.38 13.83 23.18 27.23 -6.15 0.39 -
DY 0.00 40.65 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.71 0.63 1.30 12.20 0.95 -17.01%

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