[PUC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 37.39%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 32,060 34,796 66,324 21,644 17,172 15,160 14,856 13.66%
PBT 1,164 4,540 14,912 2,528 2,240 2,080 400 19.46%
Tax 0 0 -368 -632 -564 -520 -100 -
NP 1,164 4,540 14,544 1,896 1,676 1,560 300 25.32%
-
NP to SH 1,252 4,684 14,532 1,896 1,676 1,560 300 26.85%
-
Tax Rate 0.00% 0.00% 2.47% 25.00% 25.18% 25.00% 25.00% -
Total Cost 30,896 30,256 51,780 19,748 15,496 13,600 14,556 13.35%
-
Net Worth 163,072 12,678,736 10,645,535 15,717 15,303 3,188 102 241.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 163,072 12,678,736 10,645,535 15,717 15,303 3,188 102 241.56%
NOSH 1,043,333 1,064,545 844,883 94,800 95,227 21,546 750 233.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.63% 13.05% 21.93% 8.76% 9.76% 10.29% 2.02% -
ROE 0.77% 0.04% 0.14% 12.06% 10.95% 48.92% 294.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.07 3.27 7.85 22.83 18.03 70.36 1,980.80 -65.94%
EPS 0.12 0.44 1.72 2.00 1.76 7.24 40.00 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 11.91 12.60 0.1658 0.1607 0.148 0.136 2.34%
Adjusted Per Share Value based on latest NOSH - 94,800
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.16 1.26 2.40 0.78 0.62 0.55 0.54 13.57%
EPS 0.05 0.17 0.53 0.07 0.06 0.06 0.01 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 4.5825 3.8476 0.0057 0.0055 0.0012 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.075 0.155 0.165 0.14 0.18 0.16 0.14 -
P/RPS 2.44 4.74 2.10 0.61 1.00 0.23 0.01 149.76%
P/EPS 62.50 35.23 9.59 7.00 10.23 2.21 0.35 137.11%
EY 1.60 2.84 10.42 14.29 9.78 45.25 285.71 -57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.01 0.01 0.84 1.12 1.08 1.03 -11.93%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.07 0.135 0.14 0.185 0.19 0.125 0.12 -
P/RPS 2.28 4.13 1.78 0.81 1.05 0.18 0.01 146.96%
P/EPS 58.33 30.68 8.14 9.25 10.80 1.73 0.30 140.49%
EY 1.71 3.26 12.29 10.81 9.26 57.92 333.33 -58.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.01 0.01 1.12 1.18 0.84 0.88 -10.56%

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