[PUC] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.53%
YoY- 20.78%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 43,350 37,522 34,536 25,753 23,602 26,206 32,060 22.25%
PBT 753 1,088 492 2,665 2,362 1,574 1,164 -25.18%
Tax 125 0 0 205 -154 0 0 -
NP 878 1,088 492 2,870 2,208 1,574 1,164 -17.12%
-
NP to SH 886 1,080 492 2,895 2,288 1,620 1,252 -20.57%
-
Tax Rate -16.60% 0.00% 0.00% -7.69% 6.52% 0.00% 0.00% -
Total Cost 42,472 36,434 34,044 22,883 21,394 24,632 30,896 23.60%
-
Net Worth 182,099 165,672 193,602 168,977 168,275 158,152 163,072 7.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 182,099 165,672 193,602 168,977 168,275 158,152 163,072 7.62%
NOSH 1,108,332 1,079,999 1,230,000 1,068,800 1,072,500 1,012,500 1,043,333 4.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.03% 2.90% 1.42% 11.14% 9.35% 6.01% 3.63% -
ROE 0.49% 0.65% 0.25% 1.71% 1.36% 1.02% 0.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.91 3.47 2.81 2.41 2.20 2.59 3.07 17.47%
EPS 0.08 0.10 0.04 0.27 0.21 0.16 0.12 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1534 0.1574 0.1581 0.1569 0.1562 0.1563 3.38%
Adjusted Per Share Value based on latest NOSH - 1,062,222
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.57 1.36 1.25 0.93 0.85 0.95 1.16 22.33%
EPS 0.03 0.04 0.02 0.10 0.08 0.06 0.05 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.0599 0.07 0.0611 0.0608 0.0572 0.0589 7.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.135 0.14 0.135 0.065 0.06 0.07 0.075 -
P/RPS 3.45 4.03 4.81 2.70 2.73 2.70 2.44 25.94%
P/EPS 168.75 140.00 337.50 24.00 28.13 43.75 62.50 93.78%
EY 0.59 0.71 0.30 4.17 3.56 2.29 1.60 -48.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.86 0.41 0.38 0.45 0.48 42.85%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 23/02/17 24/11/16 26/08/16 27/05/16 -
Price 0.21 0.13 0.155 0.09 0.06 0.065 0.07 -
P/RPS 5.37 3.74 5.52 3.74 2.73 2.51 2.28 76.92%
P/EPS 262.50 130.00 387.50 33.23 28.13 40.63 58.33 172.32%
EY 0.38 0.77 0.26 3.01 3.56 2.46 1.71 -63.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.85 0.98 0.57 0.38 0.42 0.45 100.62%

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