[PUC] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.0%
YoY- 414.58%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 17,172 16,018 15,766 15,302 15,160 15,513 16,084 4.45%
PBT 2,240 2,123 1,918 1,976 2,080 1,164 866 88.32%
Tax -564 -593 -480 -494 -520 -401 -216 89.50%
NP 1,676 1,530 1,438 1,482 1,560 763 650 87.92%
-
NP to SH 1,676 1,530 1,438 1,482 1,560 763 650 87.92%
-
Tax Rate 25.18% 27.93% 25.03% 25.00% 25.00% 34.45% 24.94% -
Total Cost 15,496 14,488 14,328 13,820 13,600 14,750 15,433 0.27%
-
Net Worth 15,303 15,125 13,980 13,882 3,188 11,465 11,902 18.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9 - - - - - -
Div Payout % - 0.63% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 15,303 15,125 13,980 13,882 3,188 11,465 11,902 18.22%
NOSH 95,227 96,770 92,222 93,797 21,546 78,584 76,249 15.95%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.76% 9.55% 9.12% 9.69% 10.29% 4.92% 4.05% -
ROE 10.95% 10.12% 10.29% 10.68% 48.92% 6.65% 5.47% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.03 16.55 17.10 16.31 70.36 19.74 21.09 -9.91%
EPS 1.76 1.66 1.56 1.58 7.24 0.97 0.85 62.38%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1563 0.1516 0.148 0.148 0.1459 0.1561 1.95%
Adjusted Per Share Value based on latest NOSH - 92,368
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.63 0.59 0.58 0.56 0.56 0.57 0.59 4.46%
EPS 0.06 0.06 0.05 0.05 0.06 0.03 0.02 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0056 0.0052 0.0051 0.0012 0.0042 0.0044 17.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.18 0.13 0.10 0.12 0.16 0.15 0.13 -
P/RPS 1.00 0.79 0.58 0.74 0.23 0.76 0.62 37.49%
P/EPS 10.23 8.22 6.41 7.59 2.21 15.45 15.23 -23.28%
EY 9.78 12.16 15.60 13.17 45.25 6.47 6.56 30.47%
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.83 0.66 0.81 1.08 1.03 0.83 22.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 24/02/12 18/11/11 24/08/11 27/05/11 25/02/11 30/11/10 -
Price 0.19 0.16 0.15 0.11 0.125 0.17 0.12 -
P/RPS 1.05 0.97 0.88 0.67 0.18 0.86 0.57 50.21%
P/EPS 10.80 10.12 9.62 6.96 1.73 17.51 14.06 -16.11%
EY 9.26 9.88 10.40 14.36 57.92 5.71 7.11 19.24%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.02 0.99 0.74 0.84 1.17 0.77 32.88%

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