[PUNCAK] QoQ Annualized 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- 4.45%
YoY- -6.32%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized 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 257,852 253,896 606,635 486,649 343,542 42,032 514,348 -36.97%
PBT -41,004 -17,856 -8,884 -47,372 -57,244 -127,256 -79,501 -35.76%
Tax 290,636 280,536 256,836 269,426 269,290 312,480 279,302 2.69%
NP 249,632 262,680 247,952 222,054 212,046 185,224 199,801 16.05%
-
NP to SH 250,428 263,328 248,383 222,244 212,784 185,976 200,551 16.00%
-
Tax Rate - - - - - - - -
Total Cost 8,220 -8,784 358,683 264,594 131,496 -143,192 314,547 -91.25%
-
Net Worth 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 14.59%
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 2,176,917 2,118,825 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 14.59%
NOSH 412,295 412,222 410,482 409,439 409,200 409,278 409,132 0.51%
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 96.81% 103.46% 40.87% 45.63% 61.72% 440.67% 38.85% -
ROE 11.50% 12.43% 12.05% 11.45% 11.30% 10.21% 11.29% -
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 62.54 61.59 147.79 118.86 83.95 10.27 125.72 -37.29%
EPS 60.74 63.88 60.51 54.28 52.00 45.48 49.02 15.40%
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 57.65 56.77 135.63 108.80 76.81 9.40 115.00 -36.97%
EPS 55.99 58.87 55.53 49.69 47.57 41.58 44.84 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8671 4.7373 4.6071 4.3391 4.2085 4.072 3.97 14.59%
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 4.19 4.32 2.00 2.82 3.99 27.75 2.59 37.93%
P/EPS 4.31 4.16 4.89 6.17 6.44 6.27 6.63 -25.01%
EY 23.18 24.02 20.44 16.20 15.52 15.94 15.08 33.29%
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 3.93 4.14 1.89 2.78 3.89 29.31 2.82 24.84%
P/EPS 4.05 3.99 4.63 6.10 6.29 6.62 7.24 -32.18%
EY 24.69 25.05 21.61 16.40 15.90 15.10 13.81 47.46%
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