[PUC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 37.39%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,131 21,605 23,042 21,644 19,291 19,025 18,212 10.38%
PBT 1,706 2,373 2,814 2,528 2,076 1,888 1,840 -4.90%
Tax -500 -594 -706 -632 -696 -473 -462 5.39%
NP 1,206 1,778 2,108 1,896 1,380 1,414 1,378 -8.48%
-
NP to SH 1,206 1,778 2,108 1,896 1,380 1,414 1,378 -8.48%
-
Tax Rate 29.31% 25.03% 25.09% 25.00% 33.53% 25.05% 25.11% -
Total Cost 19,925 19,826 20,934 19,748 17,911 17,610 16,834 11.85%
-
Net Worth 12,079 15,712 15,373 15,717 15,286 14,910 14,689 -12.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9 - 1,139 - 9 - - -
Div Payout % 0.81% - 54.05% - 0.69% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 12,079 15,712 15,373 15,717 15,286 14,910 14,689 -12.19%
NOSH 97,258 95,285 94,954 94,800 95,065 94,732 95,694 1.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.71% 8.23% 9.15% 8.76% 7.15% 7.44% 7.57% -
ROE 9.98% 11.32% 13.71% 12.06% 9.03% 9.49% 9.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.73 22.67 24.27 22.83 20.29 20.08 19.03 9.22%
EPS 1.24 1.87 2.22 2.00 1.45 1.49 1.44 -9.46%
DPS 0.01 0.00 1.20 0.00 0.01 0.00 0.00 -
NAPS 0.1242 0.1649 0.1619 0.1658 0.1608 0.1574 0.1535 -13.13%
Adjusted Per Share Value based on latest NOSH - 94,800
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.81 0.82 0.88 0.82 0.74 0.72 0.69 11.24%
EPS 0.05 0.07 0.08 0.07 0.05 0.05 0.05 0.00%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.006 0.0059 0.006 0.0058 0.0057 0.0056 -12.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.245 0.195 0.19 0.14 0.14 0.16 0.17 -
P/RPS 1.13 0.86 0.78 0.61 0.69 0.80 0.89 17.20%
P/EPS 19.76 10.45 8.56 7.00 9.64 10.71 11.81 40.80%
EY 5.06 9.57 11.68 14.29 10.37 9.33 8.47 -29.00%
DY 0.04 0.00 6.32 0.00 0.07 0.00 0.00 -
P/NAPS 1.97 1.18 1.17 0.84 0.87 1.02 1.11 46.43%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 28/08/13 30/05/13 27/02/13 27/11/12 22/08/12 -
Price 0.185 0.245 0.15 0.185 0.145 0.15 0.17 -
P/RPS 0.85 1.08 0.62 0.81 0.71 0.75 0.89 -3.01%
P/EPS 14.92 13.13 6.76 9.25 9.99 10.04 11.81 16.81%
EY 6.70 7.62 14.80 10.81 10.01 9.96 8.47 -14.43%
DY 0.05 0.00 8.00 0.00 0.07 0.00 0.00 -
P/NAPS 1.49 1.49 0.93 1.12 0.90 0.95 1.11 21.62%

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