[PUC] QoQ Cumulative 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- -9.6%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,482 28,288 16,581 21,131 16,204 11,521 5,411 262.95%
PBT 8,038 4,944 3,728 1,706 1,780 1,407 632 444.02%
Tax -506 -219 -92 -500 -446 -353 -158 117.11%
NP 7,532 4,725 3,636 1,206 1,334 1,054 474 530.99%
-
NP to SH 7,549 4,735 3,633 1,206 1,334 1,054 474 531.94%
-
Tax Rate 6.30% 4.43% 2.47% 29.31% 25.06% 25.09% 25.00% -
Total Cost 29,950 23,563 12,945 19,925 14,870 10,467 4,937 232.26%
-
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 - 569 - -
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 6.77% 0.04% 0.03% 9.98% 8.49% 6.86% 3.02% -
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 4.42 3.35 1.96 21.73 17.01 12.13 5.71 -15.68%
EPS 0.89 0.56 0.43 1.24 1.40 1.11 0.50 46.82%
DPS 0.00 0.00 0.00 0.01 0.00 0.60 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 1.58 1.19 0.70 0.89 0.68 0.49 0.23 260.94%
EPS 0.32 0.20 0.15 0.05 0.06 0.04 0.02 533.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0471 4.5459 4.496 0.0051 0.0066 0.0065 0.0066 270.22%
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 4.75 5.53 8.41 1.13 1.15 1.57 2.45 55.42%
P/EPS 23.60 33.04 38.37 19.76 13.93 17.12 28.00 -10.76%
EY 4.24 3.03 2.61 5.06 7.18 5.84 3.57 12.13%
DY 0.00 0.00 0.00 0.04 0.00 3.16 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 4.41 7.02 7.13 0.85 1.44 1.24 3.24 22.79%
P/EPS 21.91 41.96 32.56 14.92 17.50 13.51 37.00 -29.46%
EY 4.56 2.38 3.07 6.70 5.71 7.40 2.70 41.77%
DY 0.00 0.00 0.00 0.05 0.00 4.00 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