[PUC] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.87%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 26,703 27,387 37,085 41,147 45,610 53,492 42,408 -26.51%
PBT 1,745 2,589 4,511 7,032 7,832 10,425 7,963 -63.61%
Tax -104 -104 -100 -380 -507 -599 -559 -67.37%
NP 1,641 2,485 4,411 6,652 7,325 9,826 7,404 -63.34%
-
NP to SH 1,538 2,396 4,509 6,729 7,384 9,846 7,421 -64.94%
-
Tax Rate 5.96% 4.02% 2.22% 5.40% 6.47% 5.75% 7.02% -
Total Cost 25,062 24,902 32,674 34,495 38,285 43,666 35,004 -19.95%
-
Net Worth 163,072 110,676 119,097 133,541 12,678,736 115,125 112,133 28.33%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 163,072 110,676 119,097 133,541 12,678,736 115,125 112,133 28.33%
NOSH 1,043,333 920,000 990,000 1,117,500 1,064,545 918,800 852,727 14.38%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.15% 9.07% 11.89% 16.17% 16.06% 18.37% 17.46% -
ROE 0.94% 2.16% 3.79% 5.04% 0.06% 8.55% 6.62% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.56 2.98 3.75 3.68 4.28 5.82 4.97 -35.71%
EPS 0.15 0.26 0.46 0.60 0.69 1.07 0.87 -68.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1203 0.1203 0.1195 11.91 0.1253 0.1315 12.19%
Adjusted Per Share Value based on latest NOSH - 1,117,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.97 0.99 1.34 1.49 1.65 1.93 1.53 -26.18%
EPS 0.06 0.09 0.16 0.24 0.27 0.36 0.27 -63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.04 0.043 0.0483 4.5825 0.0416 0.0405 28.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.075 0.12 0.08 0.125 0.155 0.135 0.21 -
P/RPS 2.93 4.03 2.14 3.39 3.62 2.32 4.22 -21.57%
P/EPS 50.88 46.08 17.56 20.76 22.35 12.60 24.13 64.35%
EY 1.97 2.17 5.69 4.82 4.48 7.94 4.14 -39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.00 0.67 1.05 0.01 1.08 1.60 -55.15%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 23/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.07 0.085 0.125 0.085 0.135 0.145 0.195 -
P/RPS 2.74 2.86 3.34 2.31 3.15 2.49 3.92 -21.22%
P/EPS 47.49 32.64 27.45 14.12 19.46 13.53 22.41 64.90%
EY 2.11 3.06 3.64 7.08 5.14 7.39 4.46 -39.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 1.04 0.71 0.01 1.16 1.48 -54.75%

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