[PUC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.66%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 28,100 49,976 21,605 19,025 15,766 16,084 15,074 10.93%
PBT 2,832 10,717 2,373 1,888 1,918 866 1,501 11.15%
Tax -9 -674 -594 -473 -480 -216 -174 -38.94%
NP 2,822 10,042 1,778 1,414 1,438 650 1,326 13.40%
-
NP to SH 2,949 10,065 1,778 1,414 1,438 650 1,326 14.24%
-
Tax Rate 0.32% 6.29% 25.03% 25.05% 25.03% 24.94% 11.59% -
Total Cost 25,277 39,933 19,826 17,610 14,328 15,433 13,748 10.67%
-
Net Worth 126,715 111,538 15,712 14,910 13,980 11,902 10,451 51.54%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 126,715 111,538 15,712 14,910 13,980 11,902 10,451 51.54%
NOSH 1,053,333 848,202 95,285 94,732 92,222 76,249 75,954 54.97%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.05% 20.09% 8.23% 7.44% 9.12% 4.05% 8.80% -
ROE 2.33% 9.02% 11.32% 9.49% 10.29% 5.47% 12.69% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.67 5.89 22.67 20.08 17.10 21.09 19.85 -28.40%
EPS 0.28 1.19 1.87 1.49 1.56 0.85 1.75 -26.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1315 0.1649 0.1574 0.1516 0.1561 0.1376 -2.21%
Adjusted Per Share Value based on latest NOSH - 95,384
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.02 1.81 0.78 0.69 0.57 0.58 0.54 11.17%
EPS 0.11 0.36 0.06 0.05 0.05 0.02 0.05 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0403 0.0057 0.0054 0.0051 0.0043 0.0038 51.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.08 0.21 0.195 0.16 0.10 0.13 0.08 -
P/RPS 3.00 3.56 0.86 0.80 0.58 0.62 0.40 39.88%
P/EPS 28.57 17.70 10.45 10.71 6.41 15.23 4.58 35.65%
EY 3.50 5.65 9.57 9.33 15.60 6.56 21.83 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.60 1.18 1.02 0.66 0.83 0.58 2.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 -
Price 0.125 0.195 0.245 0.15 0.15 0.12 0.12 -
P/RPS 4.69 3.31 1.08 0.75 0.88 0.57 0.60 40.85%
P/EPS 44.64 16.43 13.13 10.04 9.62 14.06 6.87 36.58%
EY 2.24 6.09 7.62 9.96 10.40 7.11 14.56 -26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.48 1.49 0.95 0.99 0.77 0.87 3.01%

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