[PUNCAK] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -73.4%
YoY- -73.53%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 66,592 83,088 138,184 188,565 416,824 563,791 659,602 -78.22%
PBT -266,993 -178,905 -180,114 -140,542 -6,101 -602 18,466 -
Tax -890 53,210 131,986 203,762 252,286 267,509 248,850 -
NP -267,883 -125,695 -48,128 63,220 246,185 266,907 267,316 -
-
NP to SH -61,154 -123,442 -45,641 65,738 247,163 267,367 267,721 -
-
Tax Rate - - - - - - -1,347.61% -
Total Cost 334,475 208,783 186,312 125,345 170,639 296,884 392,286 -10.05%
-
Net Worth 1,531,806 1,627,840 1,648,495 1,607,085 2,233,006 2,175,725 2,118,825 -19.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 412,222 - 412,222 412,222 -
Div Payout % - - - 627.07% - 154.18% 153.97% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,531,806 1,627,840 1,648,495 1,607,085 2,233,006 2,175,725 2,118,825 -19.40%
NOSH 449,283 449,283 449,283 449,283 411,993 412,069 412,222 5.89%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -402.28% -151.28% -34.83% 33.53% 59.06% 47.34% 40.53% -
ROE -3.99% -7.58% -2.77% 4.09% 11.07% 12.29% 12.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.82 18.48 30.76 44.00 101.17 136.82 160.01 -79.44%
EPS -13.61 -27.45 -10.16 15.34 59.99 64.88 64.95 -
DPS 0.00 0.00 0.00 96.19 0.00 100.00 100.00 -
NAPS 3.41 3.62 3.67 3.75 5.42 5.28 5.14 -23.87%
Adjusted Per Share Value based on latest NOSH - 449,283
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.89 18.58 30.90 42.16 93.19 126.05 147.47 -78.22%
EPS -13.67 -27.60 -10.20 14.70 55.26 59.78 59.86 -
DPS 0.00 0.00 0.00 92.16 0.00 92.16 92.16 -
NAPS 3.4248 3.6395 3.6857 3.5931 4.9926 4.8645 4.7373 -19.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.14 1.04 1.37 1.46 2.61 2.62 2.66 -
P/RPS 7.69 5.63 4.45 3.32 2.58 1.91 1.66 177.11%
P/EPS -8.37 -3.79 -13.48 9.52 4.35 4.04 4.10 -
EY -11.94 -26.40 -7.42 10.51 22.99 24.76 24.42 -
DY 0.00 0.00 0.00 65.88 0.00 38.17 37.59 -
P/NAPS 0.33 0.29 0.37 0.39 0.48 0.50 0.52 -26.09%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 30/05/16 25/02/16 24/11/15 25/08/15 21/05/15 -
Price 1.00 1.14 1.20 1.09 2.85 2.46 2.55 -
P/RPS 6.75 6.17 3.90 2.48 2.82 1.80 1.59 161.49%
P/EPS -7.35 -4.15 -11.81 7.11 4.75 3.79 3.93 -
EY -13.61 -24.08 -8.47 14.07 21.05 26.38 25.47 -
DY 0.00 0.00 0.00 88.25 0.00 40.65 39.22 -
P/NAPS 0.29 0.31 0.33 0.29 0.53 0.47 0.50 -30.38%

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