[PUNCAK] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.51%
YoY- 261.1%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 46,249 65,452 63,474 241,649 193,216 161,263 10,508 168.32%
PBT -12,406 -15,876 -4,464 26,645 -6,907 3,192 -31,814 -46.59%
Tax 52,202 75,184 70,134 54,766 67,425 56,525 78,120 -23.54%
NP 39,796 59,308 65,670 81,411 60,518 59,717 46,306 -9.59%
-
NP to SH 40,087 59,544 65,832 81,700 60,291 59,898 46,494 -9.40%
-
Tax Rate - - - -205.54% - -1,770.83% - -
Total Cost 6,453 6,144 -2,196 160,238 132,698 101,546 -35,798 -
-
Net Worth 2,233,006 2,175,725 2,118,825 2,075,576 1,940,117 1,882,040 1,821,287 14.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,233,006 2,175,725 2,118,825 2,075,576 1,940,117 1,882,040 1,821,287 14.53%
NOSH 411,993 412,069 412,222 413,461 409,307 409,139 409,278 0.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 86.05% 90.61% 103.46% 33.69% 31.32% 37.03% 440.67% -
ROE 1.80% 2.74% 3.11% 3.94% 3.11% 3.18% 2.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.23 15.88 15.40 58.45 47.21 39.42 2.57 167.03%
EPS 9.73 14.45 15.97 19.76 14.73 14.64 11.37 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.42 5.28 5.14 5.02 4.74 4.60 4.45 14.03%
Adjusted Per Share Value based on latest NOSH - 413,461
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.34 14.63 14.19 54.03 43.20 36.06 2.35 168.27%
EPS 8.96 13.31 14.72 18.27 13.48 13.39 10.40 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9926 4.8645 4.7373 4.6406 4.3377 4.2079 4.072 14.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.61 2.62 2.66 2.96 3.35 3.35 2.85 -
P/RPS 23.25 16.49 17.27 5.06 7.10 8.50 111.01 -64.69%
P/EPS 26.82 18.13 16.66 14.98 22.74 22.88 25.09 4.54%
EY 3.73 5.52 6.00 6.68 4.40 4.37 3.99 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.52 0.59 0.71 0.73 0.64 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 27/02/15 27/11/14 21/08/14 29/05/14 -
Price 2.85 2.46 2.55 2.80 3.31 3.27 3.01 -
P/RPS 25.39 15.49 16.56 4.79 7.01 8.30 117.24 -63.90%
P/EPS 29.29 17.02 15.97 14.17 22.47 22.34 26.50 6.89%
EY 3.41 5.87 6.26 7.06 4.45 4.48 3.77 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.50 0.56 0.70 0.71 0.68 -15.29%

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