[PUC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.23%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,025 15,766 16,084 15,074 20,284 16,477 14,926 4.12%
PBT 1,888 1,918 866 1,501 1,630 780 462 26.41%
Tax -473 -480 -216 -174 -212 0 0 -
NP 1,414 1,438 650 1,326 1,418 780 462 20.47%
-
NP to SH 1,414 1,438 650 1,326 1,418 780 462 20.47%
-
Tax Rate 25.05% 25.03% 24.94% 11.59% 13.01% 0.00% 0.00% -
Total Cost 17,610 14,328 15,433 13,748 18,865 15,697 14,464 3.33%
-
Net Worth 14,910 13,980 11,902 10,451 9,674 8,987 8,297 10.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 14,910 13,980 11,902 10,451 9,674 8,987 8,297 10.25%
NOSH 94,732 92,222 76,249 75,954 75,460 75,974 75,434 3.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.44% 9.12% 4.05% 8.80% 6.99% 4.73% 3.10% -
ROE 9.49% 10.29% 5.47% 12.69% 14.66% 8.68% 5.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.08 17.10 21.09 19.85 26.88 21.69 19.79 0.24%
EPS 1.49 1.56 0.85 1.75 1.88 1.03 0.61 16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.1516 0.1561 0.1376 0.1282 0.1183 0.11 6.14%
Adjusted Per Share Value based on latest NOSH - 76,315
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.69 0.57 0.58 0.54 0.73 0.60 0.54 4.16%
EPS 0.05 0.05 0.02 0.05 0.05 0.03 0.02 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0051 0.0043 0.0038 0.0035 0.0032 0.003 10.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.10 0.13 0.08 0.15 0.16 0.16 -
P/RPS 0.80 0.58 0.62 0.40 0.56 0.74 0.81 -0.20%
P/EPS 10.71 6.41 15.23 4.58 7.98 15.58 26.09 -13.77%
EY 9.33 15.60 6.56 21.83 12.53 6.42 3.83 15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 0.83 0.58 1.17 1.35 1.45 -5.68%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 13/11/07 15/11/06 -
Price 0.15 0.15 0.12 0.12 0.12 0.14 0.15 -
P/RPS 0.75 0.88 0.57 0.60 0.45 0.65 0.76 -0.22%
P/EPS 10.04 9.62 14.06 6.87 6.38 13.64 24.46 -13.78%
EY 9.96 10.40 7.11 14.56 15.67 7.33 4.09 15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.77 0.87 0.94 1.18 1.36 -5.79%

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