[PUC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.34%
YoY- 86.91%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,462 17,473 16,521 16,018 15,377 15,947 15,692 11.41%
PBT 2,134 2,089 2,197 2,157 1,895 1,902 1,527 24.92%
Tax -595 -584 -611 -600 -471 -473 -379 34.96%
NP 1,539 1,505 1,586 1,557 1,424 1,429 1,148 21.51%
-
NP to SH 1,539 1,505 1,586 1,557 1,424 1,429 1,148 21.51%
-
Tax Rate 27.88% 27.96% 27.81% 27.82% 24.85% 24.87% 24.82% -
Total Cost 16,923 15,968 14,935 14,461 13,953 14,518 14,544 10.59%
-
Net Worth 15,013 14,801 15,303 17,012 14,233 13,670 3,188 180.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 15,013 14,801 15,303 17,012 14,233 13,670 3,188 180.16%
NOSH 95,384 96,428 95,227 108,636 93,888 92,368 21,546 168.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.34% 8.61% 9.60% 9.72% 9.26% 8.96% 7.32% -
ROE 10.25% 10.17% 10.36% 9.15% 10.00% 10.45% 36.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.36 18.12 17.35 14.74 16.38 17.26 72.83 -58.55%
EPS 1.61 1.56 1.67 1.43 1.52 1.55 5.33 -54.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.1535 0.1607 0.1566 0.1516 0.148 0.148 4.17%
Adjusted Per Share Value based on latest NOSH - 108,636
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.67 0.63 0.60 0.58 0.56 0.58 0.57 11.34%
EPS 0.06 0.05 0.06 0.06 0.05 0.05 0.04 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0053 0.0055 0.0061 0.0051 0.0049 0.0012 171.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.17 0.18 0.13 0.10 0.12 0.16 -
P/RPS 0.83 0.94 1.04 0.88 0.61 0.70 0.22 141.76%
P/EPS 9.92 10.89 10.81 9.07 6.59 7.76 3.00 121.46%
EY 10.08 9.18 9.25 11.02 15.17 12.89 33.30 -54.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.11 1.12 0.83 0.66 0.81 1.08 -3.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 30/05/12 24/02/12 18/11/11 24/08/11 27/05/11 -
Price 0.15 0.17 0.19 0.16 0.15 0.11 0.125 -
P/RPS 0.77 0.94 1.10 1.09 0.92 0.64 0.17 173.00%
P/EPS 9.30 10.89 11.41 11.16 9.89 7.11 2.35 149.56%
EY 10.76 9.18 8.77 8.96 10.11 14.06 42.62 -59.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.18 1.02 0.99 0.74 0.84 8.52%

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