[PUC] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 104.46%
YoY- 420.0%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 66,324 21,644 17,172 15,160 14,856 19,972 22,212 19.98%
PBT 14,912 2,528 2,240 2,080 400 764 1,604 44.98%
Tax -368 -632 -564 -520 -100 -192 -232 7.98%
NP 14,544 1,896 1,676 1,560 300 572 1,372 48.18%
-
NP to SH 14,532 1,896 1,676 1,560 300 572 1,372 48.16%
-
Tax Rate 2.47% 25.00% 25.18% 25.00% 25.00% 25.13% 14.46% -
Total Cost 51,780 19,748 15,496 13,600 14,556 19,400 20,840 16.37%
-
Net Worth 10,645,535 15,717 15,303 3,188 102 9,580 9,146 224.15%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 10,645,535 15,717 15,303 3,188 102 9,580 9,146 224.15%
NOSH 844,883 94,800 95,227 21,546 750 75,263 76,222 49.29%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 21.93% 8.76% 9.76% 10.29% 2.02% 2.86% 6.18% -
ROE 0.14% 12.06% 10.95% 48.92% 294.12% 5.97% 15.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.85 22.83 18.03 70.36 1,980.80 26.54 29.14 -19.62%
EPS 1.72 2.00 1.76 7.24 40.00 0.76 1.80 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.60 0.1658 0.1607 0.148 0.136 0.1273 0.12 117.12%
Adjusted Per Share Value based on latest NOSH - 21,546
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.40 0.78 0.62 0.55 0.54 0.72 0.80 20.08%
EPS 0.53 0.07 0.06 0.06 0.01 0.02 0.05 48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8476 0.0057 0.0055 0.0012 0.00 0.0035 0.0033 224.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.165 0.14 0.18 0.16 0.14 0.15 0.11 -
P/RPS 2.10 0.61 1.00 0.23 0.01 0.57 0.38 32.94%
P/EPS 9.59 7.00 10.23 2.21 0.35 19.74 6.11 7.79%
EY 10.42 14.29 9.78 45.25 285.71 5.07 16.36 -7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.84 1.12 1.08 1.03 1.18 0.92 -52.91%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 29/05/09 27/05/08 -
Price 0.14 0.185 0.19 0.125 0.12 0.14 0.12 -
P/RPS 1.78 0.81 1.05 0.18 0.01 0.53 0.41 27.70%
P/EPS 8.14 9.25 10.80 1.73 0.30 18.42 6.67 3.37%
EY 12.29 10.81 9.26 57.92 333.33 5.43 15.00 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.12 1.18 0.84 0.88 1.10 1.00 -53.56%

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