[PUNCAK] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.84%
YoY- -22.68%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 509,009 648,374 805,049 995,801 1,286,237 1,425,123 1,534,995 -52.05%
PBT -74,829 11,608 91,308 201,950 293,292 293,710 332,617 -
Tax 263,823 172,634 94,328 -2,150 -64,497 -44,687 -63,439 -
NP 188,994 184,242 185,636 199,800 228,795 249,023 269,178 -20.98%
-
NP to SH 189,308 184,983 186,389 200,551 230,088 250,226 270,589 -21.17%
-
Tax Rate - -1,487.20% -103.31% 1.06% 21.99% 15.21% 19.07% -
Total Cost 320,015 464,132 619,413 796,001 1,057,442 1,176,100 1,265,817 -59.98%
-
Net Worth 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 1,623,738 12.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 20,444 20,444 20,444 -
Div Payout % - - - - 8.89% 8.17% 7.56% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,940,117 1,882,040 1,821,287 1,776,079 1,755,074 1,709,505 1,623,738 12.58%
NOSH 409,307 409,139 409,278 409,234 409,108 408,972 409,002 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 37.13% 28.42% 23.06% 20.06% 17.79% 17.47% 17.54% -
ROE 9.76% 9.83% 10.23% 11.29% 13.11% 14.64% 16.66% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.36 158.47 196.70 243.33 314.40 348.46 375.30 -52.08%
EPS 46.25 45.21 45.54 49.01 56.24 61.18 66.16 -21.21%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 4.74 4.60 4.45 4.34 4.29 4.18 3.97 12.53%
Adjusted Per Share Value based on latest NOSH - 409,234
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 113.31 144.34 179.21 221.68 286.33 317.25 341.71 -52.05%
EPS 42.14 41.18 41.49 44.65 51.22 55.70 60.24 -21.18%
DPS 0.00 0.00 0.00 0.00 4.55 4.55 4.55 -
NAPS 4.319 4.1897 4.0544 3.9538 3.907 3.8056 3.6147 12.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.35 3.35 2.85 3.25 3.14 1.91 1.51 -
P/RPS 2.69 2.11 1.45 1.34 1.00 0.55 0.40 255.87%
P/EPS 7.24 7.41 6.26 6.63 5.58 3.12 2.28 115.88%
EY 13.81 13.50 15.98 15.08 17.91 32.03 43.81 -53.64%
DY 0.00 0.00 0.00 0.00 1.59 2.62 3.31 -
P/NAPS 0.71 0.73 0.64 0.75 0.73 0.46 0.38 51.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 -
Price 3.31 3.27 3.01 3.55 3.40 2.64 1.76 -
P/RPS 2.66 2.06 1.53 1.46 1.08 0.76 0.47 217.24%
P/EPS 7.16 7.23 6.61 7.24 6.05 4.31 2.66 93.38%
EY 13.97 13.83 15.13 13.80 16.54 23.18 37.59 -48.27%
DY 0.00 0.00 0.00 0.00 1.47 1.89 2.84 -
P/NAPS 0.70 0.71 0.68 0.82 0.79 0.63 0.44 36.24%

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