[PUC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.29%
YoY- 465.89%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,886 34,796 53,429 49,976 56,576 66,324 21,131 31.65%
PBT 3,102 4,540 10,061 10,717 9,888 14,912 1,706 49.13%
Tax 0 0 -223 -674 -438 -368 -500 -
NP 3,102 4,540 9,838 10,042 9,450 14,544 1,206 88.05%
-
NP to SH 3,236 4,684 9,849 10,065 9,470 14,532 1,206 93.44%
-
Tax Rate 0.00% 0.00% 2.22% 6.29% 4.43% 2.47% 29.31% -
Total Cost 28,784 30,256 43,591 39,933 47,126 51,780 19,925 27.87%
-
Net Worth 128,900 12,678,736 117,256 111,538 10,763,669 10,645,535 12,079 386.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 9 -
Div Payout % - - - - - - 0.81% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,900 12,678,736 117,256 111,538 10,763,669 10,645,535 12,079 386.81%
NOSH 1,078,666 1,064,545 994,545 848,202 845,535 844,883 97,258 399.52%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.73% 13.05% 18.41% 20.09% 16.70% 21.93% 5.71% -
ROE 2.51% 0.04% 8.40% 9.02% 0.09% 0.14% 9.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.96 3.27 5.37 5.89 6.69 7.85 21.73 -73.62%
EPS 0.30 0.44 1.09 1.19 1.12 1.72 1.24 -61.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1195 11.91 0.1179 0.1315 12.73 12.60 0.1242 -2.54%
Adjusted Per Share Value based on latest NOSH - 852,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.22 1.33 2.04 1.90 2.16 2.53 0.81 31.49%
EPS 0.12 0.18 0.38 0.38 0.36 0.55 0.05 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 4.8312 0.0447 0.0425 4.1015 4.0564 0.0046 386.89%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.125 0.155 0.135 0.21 0.185 0.165 0.245 -
P/RPS 4.23 4.74 2.51 3.56 2.76 2.10 1.13 141.67%
P/EPS 41.67 35.23 13.63 17.70 16.52 9.59 19.76 64.67%
EY 2.40 2.84 7.34 5.65 6.05 10.42 5.06 -39.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 1.05 0.01 1.15 1.60 0.01 0.01 1.97 -34.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.085 0.135 0.145 0.195 0.235 0.14 0.185 -
P/RPS 2.88 4.13 2.70 3.31 3.51 1.78 0.85 126.09%
P/EPS 28.33 30.68 14.64 16.43 20.98 8.14 14.92 53.51%
EY 3.53 3.26 6.83 6.09 4.77 12.29 6.70 -34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.71 0.01 1.23 1.48 0.02 0.01 1.49 -39.07%

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