[PUC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.2%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 49,976 56,576 66,324 21,131 21,605 23,042 21,644 74.60%
PBT 10,717 9,888 14,912 1,706 2,373 2,814 2,528 161.70%
Tax -674 -438 -368 -500 -594 -706 -632 4.37%
NP 10,042 9,450 14,544 1,206 1,778 2,108 1,896 203.53%
-
NP to SH 10,065 9,470 14,532 1,206 1,778 2,108 1,896 204.00%
-
Tax Rate 6.29% 4.43% 2.47% 29.31% 25.03% 25.09% 25.00% -
Total Cost 39,933 47,126 51,780 19,925 19,826 20,934 19,748 59.84%
-
Net Worth 111,538 10,763,669 10,645,535 12,079 15,712 15,373 15,717 268.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 9 - 1,139 - -
Div Payout % - - - 0.81% - 54.05% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,538 10,763,669 10,645,535 12,079 15,712 15,373 15,717 268.85%
NOSH 848,202 845,535 844,883 97,258 95,285 94,954 94,800 330.40%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.09% 16.70% 21.93% 5.71% 8.23% 9.15% 8.76% -
ROE 9.02% 0.09% 0.14% 9.98% 11.32% 13.71% 12.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.89 6.69 7.85 21.73 22.67 24.27 22.83 -59.44%
EPS 1.19 1.12 1.72 1.24 1.87 2.22 2.00 -29.23%
DPS 0.00 0.00 0.00 0.01 0.00 1.20 0.00 -
NAPS 0.1315 12.73 12.60 0.1242 0.1649 0.1619 0.1658 -14.30%
Adjusted Per Share Value based on latest NOSH - 106,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.81 2.04 2.40 0.76 0.78 0.83 0.78 75.18%
EPS 0.36 0.34 0.53 0.04 0.06 0.08 0.07 197.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.0403 3.8903 3.8476 0.0044 0.0057 0.0056 0.0057 267.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.21 0.185 0.165 0.245 0.195 0.19 0.14 -
P/RPS 3.56 2.76 2.10 1.13 0.86 0.78 0.61 223.80%
P/EPS 17.70 16.52 9.59 19.76 10.45 8.56 7.00 85.49%
EY 5.65 6.05 10.42 5.06 9.57 11.68 14.29 -46.09%
DY 0.00 0.00 0.00 0.04 0.00 6.32 0.00 -
P/NAPS 1.60 0.01 0.01 1.97 1.18 1.17 0.84 53.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 22/11/13 28/08/13 30/05/13 -
Price 0.195 0.235 0.14 0.185 0.245 0.15 0.185 -
P/RPS 3.31 3.51 1.78 0.85 1.08 0.62 0.81 155.38%
P/EPS 16.43 20.98 8.14 14.92 13.13 6.76 9.25 46.61%
EY 6.09 4.77 12.29 6.70 7.62 14.80 10.81 -31.76%
DY 0.00 0.00 0.00 0.05 0.00 8.00 0.00 -
P/NAPS 1.48 0.02 0.01 1.49 1.49 0.93 1.12 20.39%

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