[PUC] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.92%
YoY- 121.11%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 49,976 21,605 19,025 15,766 16,084 15,074 20,284 16.20%
PBT 10,717 2,373 1,888 1,918 866 1,501 1,630 36.85%
Tax -674 -594 -473 -480 -216 -174 -212 21.25%
NP 10,042 1,778 1,414 1,438 650 1,326 1,418 38.55%
-
NP to SH 10,065 1,778 1,414 1,438 650 1,326 1,418 38.60%
-
Tax Rate 6.29% 25.03% 25.05% 25.03% 24.94% 11.59% 13.01% -
Total Cost 39,933 19,826 17,610 14,328 15,433 13,748 18,865 13.30%
-
Net Worth 111,538 15,712 14,910 13,980 11,902 10,451 9,674 50.27%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,538 15,712 14,910 13,980 11,902 10,451 9,674 50.27%
NOSH 848,202 95,285 94,732 92,222 76,249 75,954 75,460 49.64%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.09% 8.23% 7.44% 9.12% 4.05% 8.80% 6.99% -
ROE 9.02% 11.32% 9.49% 10.29% 5.47% 12.69% 14.66% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.89 22.67 20.08 17.10 21.09 19.85 26.88 -22.34%
EPS 1.19 1.87 1.49 1.56 0.85 1.75 1.88 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1649 0.1574 0.1516 0.1561 0.1376 0.1282 0.42%
Adjusted Per Share Value based on latest NOSH - 93,888
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.81 0.78 0.69 0.57 0.58 0.54 0.73 16.33%
EPS 0.36 0.06 0.05 0.05 0.02 0.05 0.05 38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0057 0.0054 0.0051 0.0043 0.0038 0.0035 50.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.21 0.195 0.16 0.10 0.13 0.08 0.15 -
P/RPS 3.56 0.86 0.80 0.58 0.62 0.40 0.56 36.08%
P/EPS 17.70 10.45 10.71 6.41 15.23 4.58 7.98 14.19%
EY 5.65 9.57 9.33 15.60 6.56 21.83 12.53 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.18 1.02 0.66 0.83 0.58 1.17 5.35%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 -
Price 0.195 0.245 0.15 0.15 0.12 0.12 0.12 -
P/RPS 3.31 1.08 0.75 0.88 0.57 0.60 0.45 39.43%
P/EPS 16.43 13.13 10.04 9.62 14.06 6.87 6.38 17.06%
EY 6.09 7.62 9.96 10.40 7.11 14.56 15.67 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.49 0.95 0.99 0.77 0.87 0.94 7.85%

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