[PUC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 64.44%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,411 19,291 14,269 9,106 4,293 16,018 11,825 -40.59%
PBT 632 2,076 1,416 920 560 2,123 1,439 -42.19%
Tax -158 -696 -355 -231 -141 -593 -360 -42.21%
NP 474 1,380 1,061 689 419 1,530 1,079 -42.18%
-
NP to SH 474 1,380 1,061 689 419 1,530 1,079 -42.18%
-
Tax Rate 25.00% 33.53% 25.07% 25.11% 25.18% 27.93% 25.02% -
Total Cost 4,937 17,911 13,208 8,417 3,874 14,488 10,746 -40.43%
-
Net Worth 15,717 15,286 14,910 14,689 15,303 15,125 13,980 8.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9 - - - 9 - -
Div Payout % - 0.69% - - - 0.63% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 15,717 15,286 14,910 14,689 15,303 15,125 13,980 8.11%
NOSH 94,800 95,065 94,732 95,694 95,227 96,770 92,222 1.85%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.76% 7.15% 7.44% 7.57% 9.76% 9.55% 9.12% -
ROE 3.02% 9.03% 7.12% 4.69% 2.74% 10.12% 7.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.71 20.29 15.06 9.52 4.51 16.55 12.82 -41.64%
EPS 0.50 1.45 1.12 0.72 0.44 1.66 1.17 -43.23%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1658 0.1608 0.1574 0.1535 0.1607 0.1563 0.1516 6.14%
Adjusted Per Share Value based on latest NOSH - 96,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.20 0.70 0.52 0.33 0.16 0.58 0.43 -39.94%
EPS 0.02 0.05 0.04 0.02 0.02 0.06 0.04 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0055 0.0054 0.0053 0.0055 0.0055 0.0051 7.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.14 0.14 0.16 0.17 0.18 0.13 0.10 -
P/RPS 2.45 0.69 1.06 1.79 3.99 0.79 0.78 114.32%
P/EPS 28.00 9.64 14.29 23.61 40.91 8.22 8.55 120.36%
EY 3.57 10.37 7.00 4.24 2.44 12.16 11.70 -54.64%
DY 0.00 0.07 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.84 0.87 1.02 1.11 1.12 0.83 0.66 17.42%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 22/08/12 30/05/12 24/02/12 18/11/11 -
Price 0.185 0.145 0.15 0.17 0.19 0.16 0.15 -
P/RPS 3.24 0.71 1.00 1.79 4.21 0.97 1.17 97.07%
P/EPS 37.00 9.99 13.39 23.61 43.18 10.12 12.82 102.57%
EY 2.70 10.01 7.47 4.24 2.32 9.88 7.80 -50.66%
DY 0.00 0.07 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 1.12 0.90 0.95 1.11 1.18 1.02 0.99 8.56%

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