[PUC] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 37.82%
YoY- 58.34%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,018 15,377 15,947 15,692 15,616 14,673 12,932 15.29%
PBT 2,157 1,895 1,902 1,527 1,107 720 887 80.54%
Tax -600 -471 -473 -379 -274 -432 -362 39.92%
NP 1,557 1,424 1,429 1,148 833 288 525 106.01%
-
NP to SH 1,557 1,424 1,429 1,148 833 288 525 106.01%
-
Tax Rate 27.82% 24.85% 24.87% 24.82% 24.75% 60.00% 40.81% -
Total Cost 14,461 13,953 14,518 14,544 14,783 14,385 12,407 10.72%
-
Net Worth 17,012 14,233 13,670 3,188 12,344 13,059 11,052 33.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,012 14,233 13,670 3,188 12,344 13,059 11,052 33.20%
NOSH 108,636 93,888 92,368 21,546 84,146 83,658 77,777 24.87%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.72% 9.26% 8.96% 7.32% 5.33% 1.96% 4.06% -
ROE 9.15% 10.00% 10.45% 36.00% 6.75% 2.21% 4.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.74 16.38 17.26 72.83 18.56 17.54 16.63 -7.70%
EPS 1.43 1.52 1.55 5.33 0.99 0.34 0.68 63.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1516 0.148 0.148 0.1467 0.1561 0.1421 6.67%
Adjusted Per Share Value based on latest NOSH - 21,546
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.58 0.56 0.58 0.57 0.56 0.53 0.47 15.00%
EPS 0.06 0.05 0.05 0.04 0.03 0.01 0.02 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0051 0.0049 0.0012 0.0045 0.0047 0.004 32.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.10 0.12 0.16 0.15 0.13 0.14 -
P/RPS 0.88 0.61 0.70 0.22 0.81 0.74 0.84 3.14%
P/EPS 9.07 6.59 7.76 3.00 15.15 37.76 20.74 -42.29%
EY 11.02 15.17 12.89 33.30 6.60 2.65 4.82 73.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.81 1.08 1.02 0.83 0.99 -11.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 24/08/11 27/05/11 25/02/11 30/11/10 20/08/10 -
Price 0.16 0.15 0.11 0.125 0.17 0.12 0.14 -
P/RPS 1.09 0.92 0.64 0.17 0.92 0.68 0.84 18.91%
P/EPS 11.16 9.89 7.11 2.35 17.17 34.86 20.74 -33.76%
EY 8.96 10.11 14.06 42.62 5.82 2.87 4.82 51.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.74 0.84 1.16 0.77 0.99 2.00%

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