[PUNCAK] QoQ Annualized Quarter 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- -11.99%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 46,898 52,372 188,694 233,566 257,852 253,896 606,635 -81.88%
PBT -116,946 -176,144 -152,430 -43,877 -41,004 -17,856 -8,884 458.38%
Tax -10,928 -6,568 215,488 263,359 290,636 280,536 256,836 -
NP -127,874 -182,712 63,058 219,482 249,632 262,680 247,952 -
-
NP to SH -127,608 -182,188 65,576 220,401 250,428 263,328 248,383 -
-
Tax Rate - - - - - - - -
Total Cost 174,772 235,084 125,636 14,084 8,220 -8,784 358,683 -38.10%
-
Net Worth 1,626,552 1,648,495 1,605,232 2,234,800 2,176,917 2,118,825 2,060,622 -14.60%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 428,062 - - - - -
Div Payout % - - 652.77% - - - - -
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 1,626,552 1,648,495 1,605,232 2,234,800 2,176,917 2,118,825 2,060,622 -14.60%
NOSH 449,323 449,181 449,283 412,324 412,295 412,222 410,482 6.21%
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 -272.66% -348.87% 33.42% 93.97% 96.81% 103.46% 40.87% -
ROE -7.85% -11.05% 4.09% 9.86% 11.50% 12.43% 12.05% -
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 10.44 11.66 44.08 56.65 62.54 61.59 147.79 -82.93%
EPS -28.52 -40.72 15.58 53.45 60.74 63.88 60.51 -
DPS 0.00 0.00 100.00 0.00 0.00 0.00 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 10.49 11.71 42.19 52.22 57.65 56.77 135.63 -81.87%
EPS -28.53 -40.73 14.66 49.28 55.99 58.87 55.53 -
DPS 0.00 0.00 95.71 0.00 0.00 0.00 0.00 -
NAPS 3.6366 3.6857 3.589 4.9966 4.8671 4.7373 4.6071 -14.60%
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 9.96 11.75 3.31 4.61 4.19 4.32 2.00 191.90%
P/EPS -3.66 -3.38 9.53 4.88 4.31 4.16 4.89 -
EY -27.31 -29.61 10.49 20.48 23.18 24.02 20.44 -
DY 0.00 0.00 68.49 0.00 0.00 0.00 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 10.92 10.29 2.47 5.03 3.93 4.14 1.89 222.33%
P/EPS -4.01 -2.96 7.12 5.33 4.05 3.99 4.63 -
EY -24.91 -33.80 14.05 18.76 24.69 25.05 21.61 -
DY 0.00 0.00 91.74 0.00 0.00 0.00 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