[PUC] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 41.23%
YoY- -22.42%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 60,105 53,618 43,350 23,602 28,100 49,976 21,605 18.58%
PBT 7,504 5,245 753 2,362 2,832 10,717 2,373 21.14%
Tax -105 -73 125 -154 -9 -674 -594 -25.07%
NP 7,398 5,172 878 2,208 2,822 10,042 1,778 26.80%
-
NP to SH 7,398 5,150 886 2,288 2,949 10,065 1,778 26.80%
-
Tax Rate 1.40% 1.39% -16.60% 6.52% 0.32% 6.29% 25.03% -
Total Cost 52,706 48,446 42,472 21,394 25,277 39,933 19,826 17.68%
-
Net Worth 253,447 202,266 182,099 168,275 126,715 111,538 15,712 58.92%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 253,447 202,266 182,099 168,275 126,715 111,538 15,712 58.92%
NOSH 2,200,836 1,545,199 1,108,332 1,072,500 1,053,333 848,202 95,285 68.71%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.31% 9.65% 2.03% 9.35% 10.05% 20.09% 8.23% -
ROE 2.92% 2.55% 0.49% 1.36% 2.33% 9.02% 11.32% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.81 3.47 3.91 2.20 2.67 5.89 22.67 -29.37%
EPS 0.35 0.33 0.08 0.21 0.28 1.19 1.87 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1309 0.1643 0.1569 0.1203 0.1315 0.1649 -5.32%
Adjusted Per Share Value based on latest NOSH - 1,132,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.29 2.04 1.65 0.90 1.07 1.90 0.82 18.65%
EPS 0.28 0.20 0.03 0.09 0.11 0.38 0.07 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.0771 0.0694 0.0641 0.0483 0.0425 0.006 58.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.065 0.15 0.135 0.06 0.08 0.21 0.195 -
P/RPS 2.31 4.32 3.45 2.73 3.00 3.56 0.86 17.89%
P/EPS 18.76 45.00 168.75 28.13 28.57 17.70 10.45 10.23%
EY 5.33 2.22 0.59 3.56 3.50 5.65 9.57 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.15 0.82 0.38 0.67 1.60 1.18 -11.94%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 29/11/18 24/11/17 24/11/16 27/11/15 27/11/14 22/11/13 -
Price 0.05 0.12 0.21 0.06 0.125 0.195 0.245 -
P/RPS 1.78 3.46 5.37 2.73 4.69 3.31 1.08 8.67%
P/EPS 14.43 36.00 262.50 28.13 44.64 16.43 13.13 1.58%
EY 6.93 2.78 0.38 3.56 2.24 6.09 7.62 -1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.92 1.28 0.38 1.04 1.48 1.49 -19.01%

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