[PUC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.57%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 28,288 16,581 21,131 16,204 11,521 5,411 19,291 29.16%
PBT 4,944 3,728 1,706 1,780 1,407 632 2,076 78.61%
Tax -219 -92 -500 -446 -353 -158 -696 -53.83%
NP 4,725 3,636 1,206 1,334 1,054 474 1,380 127.68%
-
NP to SH 4,735 3,633 1,206 1,334 1,054 474 1,380 128.00%
-
Tax Rate 4.43% 2.47% 29.31% 25.06% 25.09% 25.00% 33.53% -
Total Cost 23,563 12,945 19,925 14,870 10,467 4,937 17,911 20.12%
-
Net Worth 10,763,669 10,645,535 12,079 15,712 15,373 15,717 15,286 7910.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 9 - 569 - 9 -
Div Payout % - - 0.81% - 54.05% - 0.69% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,763,669 10,645,535 12,079 15,712 15,373 15,717 15,286 7910.50%
NOSH 845,535 844,883 97,258 95,285 94,954 94,800 95,065 331.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.70% 21.93% 5.71% 8.23% 9.15% 8.76% 7.15% -
ROE 0.04% 0.03% 9.98% 8.49% 6.86% 3.02% 9.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.35 1.96 21.73 17.01 12.13 5.71 20.29 -70.00%
EPS 0.56 0.43 1.24 1.40 1.11 0.50 1.45 -47.05%
DPS 0.00 0.00 0.01 0.00 0.60 0.00 0.01 -
NAPS 12.73 12.60 0.1242 0.1649 0.1619 0.1658 0.1608 1758.54%
Adjusted Per Share Value based on latest NOSH - 96,551
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.04 0.61 0.78 0.60 0.42 0.20 0.71 29.06%
EPS 0.17 0.13 0.04 0.05 0.04 0.02 0.05 126.61%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 3.9538 3.9104 0.0044 0.0058 0.0056 0.0058 0.0056 7924.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.165 0.245 0.195 0.19 0.14 0.14 -
P/RPS 5.53 8.41 1.13 1.15 1.57 2.45 0.69 302.01%
P/EPS 33.04 38.37 19.76 13.93 17.12 28.00 9.64 127.83%
EY 3.03 2.61 5.06 7.18 5.84 3.57 10.37 -56.06%
DY 0.00 0.00 0.04 0.00 3.16 0.00 0.07 -
P/NAPS 0.01 0.01 1.97 1.18 1.17 0.84 0.87 -94.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 22/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.235 0.14 0.185 0.245 0.15 0.185 0.145 -
P/RPS 7.02 7.13 0.85 1.44 1.24 3.24 0.71 362.60%
P/EPS 41.96 32.56 14.92 17.50 13.51 37.00 9.99 161.00%
EY 2.38 3.07 6.70 5.71 7.40 2.70 10.01 -61.72%
DY 0.00 0.00 0.05 0.00 4.00 0.00 0.07 -
P/NAPS 0.02 0.01 1.49 1.49 0.93 1.12 0.90 -92.15%

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