[PUC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.92%
YoY- 121.11%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,212 17,172 16,018 15,766 15,302 15,160 15,513 11.29%
PBT 1,840 2,240 2,123 1,918 1,976 2,080 1,164 35.73%
Tax -462 -564 -593 -480 -494 -520 -401 9.90%
NP 1,378 1,676 1,530 1,438 1,482 1,560 763 48.35%
-
NP to SH 1,378 1,676 1,530 1,438 1,482 1,560 763 48.35%
-
Tax Rate 25.11% 25.18% 27.93% 25.03% 25.00% 25.00% 34.45% -
Total Cost 16,834 15,496 14,488 14,328 13,820 13,600 14,750 9.21%
-
Net Worth 14,689 15,303 15,125 13,980 13,882 3,188 11,465 17.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9 - - - - -
Div Payout % - - 0.63% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,689 15,303 15,125 13,980 13,882 3,188 11,465 17.98%
NOSH 95,694 95,227 96,770 92,222 93,797 21,546 78,584 14.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.57% 9.76% 9.55% 9.12% 9.69% 10.29% 4.92% -
ROE 9.38% 10.95% 10.12% 10.29% 10.68% 48.92% 6.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.03 18.03 16.55 17.10 16.31 70.36 19.74 -2.41%
EPS 1.44 1.76 1.66 1.56 1.58 7.24 0.97 30.16%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1607 0.1563 0.1516 0.148 0.148 0.1459 3.44%
Adjusted Per Share Value based on latest NOSH - 93,888
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.69 0.65 0.61 0.60 0.58 0.58 0.59 11.01%
EPS 0.05 0.06 0.06 0.05 0.06 0.06 0.03 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0058 0.0058 0.0053 0.0053 0.0012 0.0044 17.45%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.18 0.13 0.10 0.12 0.16 0.15 -
P/RPS 0.89 1.00 0.79 0.58 0.74 0.23 0.76 11.11%
P/EPS 11.81 10.23 8.22 6.41 7.59 2.21 15.45 -16.41%
EY 8.47 9.78 12.16 15.60 13.17 45.25 6.47 19.68%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 0.83 0.66 0.81 1.08 1.03 5.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 30/05/12 24/02/12 18/11/11 24/08/11 27/05/11 25/02/11 -
Price 0.17 0.19 0.16 0.15 0.11 0.125 0.17 -
P/RPS 0.89 1.05 0.97 0.88 0.67 0.18 0.86 2.31%
P/EPS 11.81 10.80 10.12 9.62 6.96 1.73 17.51 -23.10%
EY 8.47 9.26 9.88 10.40 14.36 57.92 5.71 30.09%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.18 1.02 0.99 0.74 0.84 1.17 -3.45%

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