[PUC] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.68%
YoY- 716.42%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 37,085 41,147 45,610 53,492 42,408 37,897 32,300 9.63%
PBT 4,511 7,032 7,832 10,425 7,963 5,242 4,800 -4.05%
Tax -100 -380 -507 -599 -559 -365 -432 -62.26%
NP 4,411 6,652 7,325 9,826 7,404 4,877 4,368 0.65%
-
NP to SH 4,509 6,729 7,384 9,846 7,421 4,887 4,365 2.18%
-
Tax Rate 2.22% 5.40% 6.47% 5.75% 7.02% 6.96% 9.00% -
Total Cost 32,674 34,495 38,285 43,666 35,004 33,020 27,932 11.00%
-
Net Worth 119,097 133,541 12,678,736 115,125 112,133 10,791,123 10,645,535 -94.98%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 119,097 133,541 12,678,736 115,125 112,133 10,791,123 10,645,535 -94.98%
NOSH 990,000 1,117,500 1,064,545 918,800 852,727 847,692 844,883 11.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.89% 16.17% 16.06% 18.37% 17.46% 12.87% 13.52% -
ROE 3.79% 5.04% 0.06% 8.55% 6.62% 0.05% 0.04% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.75 3.68 4.28 5.82 4.97 4.47 3.82 -1.22%
EPS 0.46 0.60 0.69 1.07 0.87 0.58 0.52 -7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1195 11.91 0.1253 0.1315 12.73 12.60 -95.48%
Adjusted Per Share Value based on latest NOSH - 918,800
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.57 1.74 1.93 2.26 1.79 1.60 1.36 10.03%
EPS 0.19 0.28 0.31 0.42 0.31 0.21 0.18 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0564 5.3547 0.0486 0.0474 4.5575 4.496 -94.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.08 0.125 0.155 0.135 0.21 0.185 0.165 -
P/RPS 2.14 3.39 3.62 2.32 4.22 4.14 4.32 -37.36%
P/EPS 17.56 20.76 22.35 12.60 24.13 32.09 31.94 -32.86%
EY 5.69 4.82 4.48 7.94 4.14 3.12 3.13 48.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.05 0.01 1.08 1.60 0.01 0.01 1545.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.125 0.085 0.135 0.145 0.195 0.235 0.14 -
P/RPS 3.34 2.31 3.15 2.49 3.92 5.26 3.66 -5.91%
P/EPS 27.45 14.12 19.46 13.53 22.41 40.76 27.10 0.85%
EY 3.64 7.08 5.14 7.39 4.46 2.45 3.69 -0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.71 0.01 1.16 1.48 0.02 0.01 2105.27%

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