[PUC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -35.81%
YoY- -79.17%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 25,753 24,014 24,547 26,703 27,387 37,085 41,147 -26.72%
PBT 2,665 2,237 1,825 1,745 2,589 4,511 7,032 -47.47%
Tax 205 -213 -104 -104 -104 -100 -380 -
NP 2,870 2,024 1,721 1,641 2,485 4,411 6,652 -42.75%
-
NP to SH 2,895 1,900 1,588 1,538 2,396 4,509 6,729 -42.86%
-
Tax Rate -7.69% 9.52% 5.70% 5.96% 4.02% 2.22% 5.40% -
Total Cost 22,883 21,990 22,826 25,062 24,902 32,674 34,495 -23.84%
-
Net Worth 167,937 177,689 155,262 163,072 110,676 119,097 133,541 16.42%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 167,937 177,689 155,262 163,072 110,676 119,097 133,541 16.42%
NOSH 1,062,222 1,132,500 993,999 1,043,333 920,000 990,000 1,117,500 -3.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.14% 8.43% 7.01% 6.15% 9.07% 11.89% 16.17% -
ROE 1.72% 1.07% 1.02% 0.94% 2.16% 3.79% 5.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.42 2.12 2.47 2.56 2.98 3.75 3.68 -24.28%
EPS 0.27 0.17 0.16 0.15 0.26 0.46 0.60 -41.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1569 0.1562 0.1563 0.1203 0.1203 0.1195 20.41%
Adjusted Per Share Value based on latest NOSH - 1,043,333
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.95 0.88 0.90 0.98 1.01 1.36 1.51 -26.47%
EPS 0.11 0.07 0.06 0.06 0.09 0.17 0.25 -42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0653 0.057 0.0599 0.0407 0.0437 0.0491 16.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.06 0.07 0.075 0.12 0.08 0.125 -
P/RPS 2.68 2.83 2.83 2.93 4.03 2.14 3.39 -14.44%
P/EPS 23.85 35.76 43.82 50.88 46.08 17.56 20.76 9.64%
EY 4.19 2.80 2.28 1.97 2.17 5.69 4.82 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.45 0.48 1.00 0.67 1.05 -46.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 26/08/16 27/05/16 23/02/16 27/11/15 28/08/15 -
Price 0.09 0.06 0.065 0.07 0.085 0.125 0.085 -
P/RPS 3.71 2.83 2.63 2.74 2.86 3.34 2.31 36.94%
P/EPS 33.02 35.76 40.69 47.49 32.64 27.45 14.12 75.72%
EY 3.03 2.80 2.46 2.11 3.06 3.64 7.08 -43.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.42 0.45 0.71 1.04 0.71 -13.56%

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