[PUC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -17.9%
YoY- -61.25%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 64,140 62,468 43,032 43,350 37,522 34,536 25,753 84.04%
PBT 5,384 1,404 -19,066 753 1,088 492 2,665 60.01%
Tax -38 0 -323 125 0 0 205 -
NP 5,346 1,404 -19,389 878 1,088 492 2,870 51.56%
-
NP to SH 5,344 1,408 -19,382 886 1,080 492 2,895 50.64%
-
Tax Rate 0.71% 0.00% - -16.60% 0.00% 0.00% -7.69% -
Total Cost 58,794 61,064 62,421 42,472 36,434 34,044 22,883 87.91%
-
Net Worth 199,003 182,401 177,542 182,099 165,672 193,602 168,977 11.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 199,003 182,401 177,542 182,099 165,672 193,602 168,977 11.55%
NOSH 1,591,749 1,507,326 1,402,462 1,108,332 1,079,999 1,230,000 1,068,800 30.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.33% 2.25% -45.06% 2.03% 2.90% 1.42% 11.14% -
ROE 2.69% 0.77% -10.92% 0.49% 0.65% 0.25% 1.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.24 4.21 3.57 3.91 3.47 2.81 2.41 45.88%
EPS 0.36 0.08 -1.61 0.08 0.10 0.04 0.27 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1228 0.1474 0.1643 0.1534 0.1574 0.1581 -11.58%
Adjusted Per Share Value based on latest NOSH - 1,250,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.44 2.38 1.64 1.65 1.43 1.32 0.98 84.00%
EPS 0.20 0.05 -0.74 0.03 0.04 0.02 0.11 49.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0695 0.0677 0.0694 0.0631 0.0738 0.0644 11.51%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.19 0.225 0.33 0.135 0.14 0.135 0.065 -
P/RPS 4.48 5.35 9.24 3.45 4.03 4.81 2.70 40.28%
P/EPS 53.80 237.36 -20.51 168.75 140.00 337.50 24.00 71.53%
EY 1.86 0.42 -4.88 0.59 0.71 0.30 4.17 -41.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.83 2.24 0.82 0.91 0.86 0.41 131.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 28/02/18 24/11/17 25/08/17 26/05/17 23/02/17 -
Price 0.165 0.20 0.26 0.21 0.13 0.155 0.09 -
P/RPS 3.89 4.76 7.28 5.37 3.74 5.52 3.74 2.66%
P/EPS 46.73 210.99 -16.16 262.50 130.00 387.50 33.23 25.59%
EY 2.14 0.47 -6.19 0.38 0.77 0.26 3.01 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.63 1.76 1.28 0.85 0.98 0.57 69.03%

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