[PUC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 64.44%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 15,943 28,288 11,521 9,106 7,651 7,319 8,303 11.48%
PBT 1,551 4,944 1,407 920 988 192 501 20.71%
Tax 0 -219 -353 -231 -247 -48 -87 -
NP 1,551 4,725 1,054 689 741 144 414 24.61%
-
NP to SH 1,618 4,735 1,054 689 741 144 414 25.49%
-
Tax Rate 0.00% 4.43% 25.09% 25.11% 25.00% 25.00% 17.37% -
Total Cost 14,392 23,563 10,467 8,417 6,910 7,175 7,889 10.53%
-
Net Worth 128,900 10,763,669 15,373 14,689 13,882 10,769 9,966 53.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 569 - - - - -
Div Payout % - - 54.05% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,900 10,763,669 15,373 14,689 13,882 10,769 9,966 53.18%
NOSH 1,078,666 845,535 94,954 95,694 93,797 75,789 76,666 55.34%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.73% 16.70% 9.15% 7.57% 9.69% 1.97% 4.99% -
ROE 1.26% 0.04% 6.86% 4.69% 5.34% 1.34% 4.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.48 3.35 12.13 9.52 8.16 9.66 10.83 -28.21%
EPS 0.15 0.56 1.11 0.72 0.79 0.19 0.54 -19.21%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.1195 12.73 0.1619 0.1535 0.148 0.1421 0.13 -1.39%
Adjusted Per Share Value based on latest NOSH - 96,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.59 1.04 0.42 0.33 0.28 0.27 0.30 11.92%
EPS 0.06 0.17 0.04 0.03 0.03 0.01 0.02 20.08%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0473 3.9538 0.0056 0.0054 0.0051 0.004 0.0037 52.88%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.125 0.185 0.19 0.17 0.12 0.14 0.14 -
P/RPS 8.46 5.53 1.57 1.79 1.47 1.45 1.29 36.79%
P/EPS 83.33 33.04 17.12 23.61 15.19 73.68 25.93 21.46%
EY 1.20 3.03 5.84 4.24 6.58 1.36 3.86 -17.68%
DY 0.00 0.00 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.01 1.17 1.11 0.81 0.99 1.08 -0.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 28/08/13 22/08/12 24/08/11 20/08/10 28/08/09 -
Price 0.085 0.235 0.15 0.17 0.11 0.14 0.13 -
P/RPS 5.75 7.02 1.24 1.79 1.35 1.45 1.20 29.82%
P/EPS 56.67 41.96 13.51 23.61 13.92 73.68 24.07 15.33%
EY 1.76 2.38 7.40 4.24 7.18 1.36 4.15 -13.31%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.02 0.93 1.11 0.74 0.99 1.00 -5.54%

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