[PUC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.6%
YoY- 81.88%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,606 19,972 20,260 20,284 19,604 22,212 15,249 5.85%
PBT 1,002 764 1,173 1,630 1,260 1,604 268 141.08%
Tax -174 -192 -330 -212 -182 -232 -14 437.37%
NP 828 572 843 1,418 1,078 1,372 254 120.01%
-
NP to SH 828 572 843 1,418 1,078 1,372 254 120.01%
-
Tax Rate 17.37% 25.13% 28.13% 13.01% 14.44% 14.46% 5.22% -
Total Cost 15,778 19,400 19,417 18,865 18,526 20,840 14,995 3.45%
-
Net Worth 9,966 9,580 9,493 9,674 9,193 9,146 8,560 10.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 9,966 9,580 9,493 9,674 9,193 9,146 8,560 10.68%
NOSH 76,666 75,263 75,769 75,460 75,915 76,222 75,161 1.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.99% 2.86% 4.16% 6.99% 5.50% 6.18% 1.67% -
ROE 8.31% 5.97% 8.88% 14.66% 11.73% 15.00% 2.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.66 26.54 26.74 26.88 25.82 29.14 20.29 4.45%
EPS 1.08 0.76 1.12 1.88 1.42 1.80 0.34 116.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1273 0.1253 0.1282 0.1211 0.12 0.1139 9.22%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.60 0.72 0.73 0.73 0.71 0.80 0.55 5.97%
EPS 0.03 0.02 0.03 0.05 0.04 0.05 0.01 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0035 0.0034 0.0035 0.0033 0.0033 0.0031 10.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.14 0.15 0.08 0.15 0.15 0.11 0.12 -
P/RPS 0.65 0.57 0.30 0.56 0.58 0.38 0.59 6.67%
P/EPS 12.96 19.74 7.19 7.98 10.56 6.11 35.51 -48.96%
EY 7.71 5.07 13.91 12.53 9.47 16.36 2.82 95.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 0.64 1.17 1.24 0.92 1.05 1.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 13/11/08 28/08/08 27/05/08 29/02/08 -
Price 0.13 0.14 0.15 0.12 0.15 0.12 0.10 -
P/RPS 0.60 0.53 0.56 0.45 0.58 0.41 0.49 14.46%
P/EPS 12.04 18.42 13.48 6.38 10.56 6.67 29.59 -45.11%
EY 8.31 5.43 7.42 15.67 9.47 15.00 3.38 82.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.20 0.94 1.24 1.00 0.88 8.90%

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