[PUC] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.0%
YoY- -65.22%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,042 18,212 15,302 14,638 16,606 19,604 16,302 5.93%
PBT 2,814 1,840 1,976 384 1,002 1,260 792 23.50%
Tax -706 -462 -494 -96 -174 -182 -68 47.64%
NP 2,108 1,378 1,482 288 828 1,078 724 19.47%
-
NP to SH 2,108 1,378 1,482 288 828 1,078 724 19.47%
-
Tax Rate 25.09% 25.11% 25.00% 25.00% 17.37% 14.44% 8.59% -
Total Cost 20,934 16,834 13,820 14,350 15,778 18,526 15,578 5.04%
-
Net Worth 15,373 14,689 13,882 10,769 9,966 9,193 8,695 9.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,139 - - - - - - -
Div Payout % 54.05% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 15,373 14,689 13,882 10,769 9,966 9,193 8,695 9.95%
NOSH 94,954 95,694 93,797 75,789 76,666 75,915 75,416 3.91%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.15% 7.57% 9.69% 1.97% 4.99% 5.50% 4.44% -
ROE 13.71% 9.38% 10.68% 2.67% 8.31% 11.73% 8.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.27 19.03 16.31 19.31 21.66 25.82 21.62 1.94%
EPS 2.22 1.44 1.58 0.38 1.08 1.42 0.96 14.98%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1535 0.148 0.1421 0.13 0.1211 0.1153 5.81%
Adjusted Per Share Value based on latest NOSH - 77,777
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.88 0.69 0.58 0.56 0.63 0.75 0.62 6.00%
EPS 0.08 0.05 0.06 0.01 0.03 0.04 0.03 17.74%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0056 0.0053 0.0041 0.0038 0.0035 0.0033 10.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.19 0.17 0.12 0.14 0.14 0.15 0.14 -
P/RPS 0.78 0.89 0.74 0.72 0.65 0.58 0.65 3.08%
P/EPS 8.56 11.81 7.59 36.84 12.96 10.56 14.58 -8.48%
EY 11.68 8.47 13.17 2.71 7.71 9.47 6.86 9.26%
DY 6.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.11 0.81 0.99 1.08 1.24 1.21 -0.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 22/08/12 24/08/11 20/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.15 0.17 0.11 0.14 0.13 0.15 0.10 -
P/RPS 0.62 0.89 0.67 0.72 0.60 0.58 0.46 5.09%
P/EPS 6.76 11.81 6.96 36.84 12.04 10.56 10.42 -6.95%
EY 14.80 8.47 14.36 2.71 8.31 9.47 9.60 7.47%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 0.74 0.99 1.00 1.24 0.87 1.11%

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