[PUC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.26%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 21,706 20,409 19,291 18,462 17,473 16,521 16,018 22.47%
PBT 2,563 2,149 2,077 2,134 2,089 2,197 2,157 12.19%
Tax -817 -713 -696 -595 -584 -611 -600 22.87%
NP 1,746 1,436 1,381 1,539 1,505 1,586 1,557 7.94%
-
NP to SH 1,746 1,436 1,381 1,539 1,505 1,586 1,557 7.94%
-
Tax Rate 31.88% 33.18% 33.51% 27.88% 27.96% 27.81% 27.82% -
Total Cost 19,960 18,973 17,910 16,923 15,968 14,935 14,461 23.99%
-
Net Worth 15,393 15,717 15,476 15,013 14,801 15,303 17,012 -6.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 15,393 15,717 15,476 15,013 14,801 15,303 17,012 -6.45%
NOSH 95,081 94,800 96,249 95,384 96,428 95,227 108,636 -8.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.04% 7.04% 7.16% 8.34% 8.61% 9.60% 9.72% -
ROE 11.34% 9.14% 8.92% 10.25% 10.17% 10.36% 9.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.83 21.53 20.04 19.36 18.12 17.35 14.74 33.90%
EPS 1.84 1.51 1.43 1.61 1.56 1.67 1.43 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1658 0.1608 0.1574 0.1535 0.1607 0.1566 2.24%
Adjusted Per Share Value based on latest NOSH - 95,384
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.83 0.78 0.74 0.70 0.67 0.63 0.61 22.81%
EPS 0.07 0.05 0.05 0.06 0.06 0.06 0.06 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.006 0.0059 0.0057 0.0056 0.0058 0.0065 -6.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.19 0.14 0.14 0.16 0.17 0.18 0.13 -
P/RPS 0.83 0.65 0.70 0.83 0.94 1.04 0.88 -3.82%
P/EPS 10.35 9.24 9.76 9.92 10.89 10.81 9.07 9.20%
EY 9.66 10.82 10.25 10.08 9.18 9.25 11.02 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.84 0.87 1.02 1.11 1.12 0.83 25.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 27/11/12 22/08/12 30/05/12 24/02/12 -
Price 0.15 0.185 0.145 0.15 0.17 0.19 0.16 -
P/RPS 0.66 0.86 0.72 0.77 0.94 1.10 1.09 -28.44%
P/EPS 8.17 12.21 10.11 9.30 10.89 11.41 11.16 -18.78%
EY 12.24 8.19 9.90 10.76 9.18 8.77 8.96 23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.12 0.90 0.95 1.11 1.18 1.02 -5.97%

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