[PUC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.86%
YoY- 38.15%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,291 18,462 17,473 16,521 16,018 15,377 15,947 13.46%
PBT 2,077 2,134 2,089 2,197 2,157 1,895 1,902 6.01%
Tax -696 -595 -584 -611 -600 -471 -473 29.21%
NP 1,381 1,539 1,505 1,586 1,557 1,424 1,429 -2.24%
-
NP to SH 1,381 1,539 1,505 1,586 1,557 1,424 1,429 -2.24%
-
Tax Rate 33.51% 27.88% 27.96% 27.81% 27.82% 24.85% 24.87% -
Total Cost 17,910 16,923 15,968 14,935 14,461 13,953 14,518 14.95%
-
Net Worth 15,476 15,013 14,801 15,303 17,012 14,233 13,670 8.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 15,476 15,013 14,801 15,303 17,012 14,233 13,670 8.58%
NOSH 96,249 95,384 96,428 95,227 108,636 93,888 92,368 2.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.16% 8.34% 8.61% 9.60% 9.72% 9.26% 8.96% -
ROE 8.92% 10.25% 10.17% 10.36% 9.15% 10.00% 10.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.04 19.36 18.12 17.35 14.74 16.38 17.26 10.41%
EPS 1.43 1.61 1.56 1.67 1.43 1.52 1.55 -5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1574 0.1535 0.1607 0.1566 0.1516 0.148 5.65%
Adjusted Per Share Value based on latest NOSH - 95,227
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.74 0.70 0.67 0.63 0.61 0.59 0.61 13.67%
EPS 0.05 0.06 0.06 0.06 0.06 0.05 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0057 0.0056 0.0058 0.0065 0.0054 0.0052 8.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.16 0.17 0.18 0.13 0.10 0.12 -
P/RPS 0.70 0.83 0.94 1.04 0.88 0.61 0.70 0.00%
P/EPS 9.76 9.92 10.89 10.81 9.07 6.59 7.76 16.43%
EY 10.25 10.08 9.18 9.25 11.02 15.17 12.89 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.11 1.12 0.83 0.66 0.81 4.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 22/08/12 30/05/12 24/02/12 18/11/11 24/08/11 -
Price 0.145 0.15 0.17 0.19 0.16 0.15 0.11 -
P/RPS 0.72 0.77 0.94 1.10 1.09 0.92 0.64 8.13%
P/EPS 10.11 9.30 10.89 11.41 11.16 9.89 7.11 26.31%
EY 9.90 10.76 9.18 8.77 8.96 10.11 14.06 -20.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.11 1.18 1.02 0.99 0.74 13.87%

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