[PUC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.62%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,576 66,324 21,131 21,605 23,042 21,644 19,291 105.29%
PBT 9,888 14,912 1,706 2,373 2,814 2,528 2,076 183.89%
Tax -438 -368 -500 -594 -706 -632 -696 -26.62%
NP 9,450 14,544 1,206 1,778 2,108 1,896 1,380 261.88%
-
NP to SH 9,470 14,532 1,206 1,778 2,108 1,896 1,380 262.39%
-
Tax Rate 4.43% 2.47% 29.31% 25.03% 25.09% 25.00% 33.53% -
Total Cost 47,126 51,780 19,925 19,826 20,934 19,748 17,911 90.92%
-
Net Worth 10,763,669 10,645,535 12,079 15,712 15,373 15,717 15,286 7910.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 9 - 1,139 - 9 -
Div Payout % - - 0.81% - 54.05% - 0.69% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,763,669 10,645,535 12,079 15,712 15,373 15,717 15,286 7910.50%
NOSH 845,535 844,883 97,258 95,285 94,954 94,800 95,065 331.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.70% 21.93% 5.71% 8.23% 9.15% 8.76% 7.15% -
ROE 0.09% 0.14% 9.98% 11.32% 13.71% 12.06% 9.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.69 7.85 21.73 22.67 24.27 22.83 20.29 -52.37%
EPS 1.12 1.72 1.24 1.87 2.22 2.00 1.45 -15.85%
DPS 0.00 0.00 0.01 0.00 1.20 0.00 0.01 -
NAPS 12.73 12.60 0.1242 0.1649 0.1619 0.1658 0.1608 1758.54%
Adjusted Per Share Value based on latest NOSH - 96,551
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.16 2.53 0.81 0.82 0.88 0.82 0.74 104.64%
EPS 0.36 0.55 0.05 0.07 0.08 0.07 0.05 274.21%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 4.1015 4.0564 0.0046 0.006 0.0059 0.006 0.0058 7933.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.165 0.245 0.195 0.19 0.14 0.14 -
P/RPS 2.76 2.10 1.13 0.86 0.78 0.61 0.69 152.62%
P/EPS 16.52 9.59 19.76 10.45 8.56 7.00 9.64 43.34%
EY 6.05 10.42 5.06 9.57 11.68 14.29 10.37 -30.24%
DY 0.00 0.00 0.04 0.00 6.32 0.00 0.07 -
P/NAPS 0.01 0.01 1.97 1.18 1.17 0.84 0.87 -94.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 22/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.235 0.14 0.185 0.245 0.15 0.185 0.145 -
P/RPS 3.51 1.78 0.85 1.08 0.62 0.81 0.71 191.05%
P/EPS 20.98 8.14 14.92 13.13 6.76 9.25 9.99 64.21%
EY 4.77 12.29 6.70 7.62 14.80 10.81 10.01 -39.07%
DY 0.00 0.00 0.05 0.00 8.00 0.00 0.07 -
P/NAPS 0.02 0.01 1.49 1.49 0.93 1.12 0.90 -92.15%

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