[PUNCAK] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.27%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 606,635 486,649 343,542 42,032 514,348 1,135,705 1,038,396 -30.04%
PBT -8,884 -47,372 -57,244 -127,256 -79,501 321,666 323,440 -
Tax 256,836 269,426 269,290 312,480 279,302 -85,204 -80,278 -
NP 247,952 222,054 212,046 185,224 199,801 236,462 243,162 1.30%
-
NP to SH 248,383 222,244 212,784 185,976 200,551 237,234 243,920 1.21%
-
Tax Rate - - - - - 26.49% 24.82% -
Total Cost 358,683 264,594 131,496 -143,192 314,547 899,242 795,234 -41.10%
-
Net Worth 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 13.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,060,622 1,940,745 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 13.19%
NOSH 410,482 409,439 409,200 409,278 409,132 409,119 409,124 0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 40.87% 45.63% 61.72% 440.67% 38.85% 20.82% 23.42% -
ROE 12.05% 11.45% 11.30% 10.21% 11.29% 13.52% 14.26% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 147.79 118.86 83.95 10.27 125.72 277.60 253.81 -30.20%
EPS 60.51 54.28 52.00 45.48 49.02 57.99 59.62 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.02 4.74 4.60 4.45 4.34 4.29 4.18 12.94%
Adjusted Per Share Value based on latest NOSH - 409,278
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.04 108.33 76.48 9.36 114.50 252.82 231.16 -30.04%
EPS 55.29 49.47 47.37 41.40 44.65 52.81 54.30 1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5872 4.3204 4.1903 4.0544 3.9528 3.9071 3.807 13.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.96 3.35 3.35 2.85 3.25 3.14 1.91 -
P/RPS 2.00 2.82 3.99 27.75 2.59 1.13 0.75 91.95%
P/EPS 4.89 6.17 6.44 6.27 6.63 5.42 3.20 32.56%
EY 20.44 16.20 15.52 15.94 15.08 18.47 31.21 -24.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.73 0.64 0.75 0.73 0.46 17.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 2.80 3.31 3.27 3.01 3.55 3.40 2.64 -
P/RPS 1.89 2.78 3.89 29.31 2.82 1.22 1.04 48.75%
P/EPS 4.63 6.10 6.29 6.62 7.24 5.86 4.43 2.97%
EY 21.61 16.40 15.90 15.10 13.81 17.05 22.58 -2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.71 0.68 0.82 0.79 0.63 -7.53%

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