[PUC] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 6.17%
YoY- -1098.4%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 50,898 49,712 52,470 50,733 56,341 50,015 43,032 11.87%
PBT 10,304 9,981 8,535 -15,697 -16,918 -18,838 -19,066 -
Tax -2,110 -2,099 -2,079 -472 -342 -323 -323 250.65%
NP 8,194 7,882 6,456 -16,169 -17,260 -19,161 -19,389 -
-
NP to SH 8,177 7,865 6,440 -16,184 -17,248 -19,153 -19,382 -
-
Tax Rate 20.48% 21.03% 24.36% - - - - -
Total Cost 42,704 41,830 46,014 66,902 73,601 69,176 62,421 -22.41%
-
Net Worth 252,071 244,597 208,952 194,550 199,003 182,401 177,542 26.40%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 252,071 244,597 208,952 194,550 199,003 182,401 177,542 26.40%
NOSH 2,157,864 2,157,864 1,920,503 1,486,250 1,591,749 1,507,326 1,402,462 33.38%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.10% 15.86% 12.30% -31.87% -30.63% -38.31% -45.06% -
ROE 3.24% 3.22% 3.08% -8.32% -8.67% -10.50% -10.92% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.40 2.40 3.21 3.41 3.72 3.37 3.57 -23.31%
EPS 0.39 0.38 0.39 -1.09 -1.14 -1.29 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1179 0.1277 0.1309 0.1315 0.1228 0.1474 -13.28%
Adjusted Per Share Value based on latest NOSH - 1,486,250
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.87 1.83 1.93 1.86 2.07 1.84 1.58 11.92%
EPS 0.30 0.29 0.24 -0.59 -0.63 -0.70 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0898 0.0768 0.0715 0.0731 0.067 0.0652 26.43%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.065 0.095 0.115 0.15 0.19 0.225 0.33 -
P/RPS 2.70 3.96 3.59 4.39 5.10 6.68 9.24 -56.06%
P/EPS 16.82 25.06 29.22 -13.78 -16.67 -17.45 -20.51 -
EY 5.94 3.99 3.42 -7.26 -6.00 -5.73 -4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.81 0.90 1.15 1.44 1.83 2.24 -60.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 28/02/19 29/11/18 30/08/18 24/05/18 28/02/18 -
Price 0.07 0.075 0.095 0.12 0.165 0.20 0.26 -
P/RPS 2.91 3.13 2.96 3.52 4.43 5.94 7.28 -45.82%
P/EPS 18.12 19.78 24.14 -11.02 -14.48 -15.51 -16.16 -
EY 5.52 5.05 4.14 -9.07 -6.91 -6.45 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.74 0.92 1.25 1.63 1.76 -51.83%

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