[PUC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.57%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 17,702 21,075 37,482 16,204 14,269 11,825 12,063 6.59%
PBT 1,772 2,124 8,038 1,780 1,416 1,439 650 18.17%
Tax -116 -7 -506 -446 -355 -360 -162 -5.40%
NP 1,656 2,117 7,532 1,334 1,061 1,079 488 22.56%
-
NP to SH 1,716 2,212 7,549 1,334 1,061 1,079 488 23.29%
-
Tax Rate 6.55% 0.33% 6.30% 25.06% 25.07% 25.02% 24.92% -
Total Cost 16,046 18,958 29,950 14,870 13,208 10,746 11,575 5.58%
-
Net Worth 168,275 126,716 111,538 15,712 14,910 13,980 11,902 55.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 168,275 126,716 111,538 15,712 14,910 13,980 11,902 55.43%
NOSH 1,072,500 1,053,333 848,202 95,285 94,732 92,222 76,250 55.30%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.35% 10.05% 20.09% 8.23% 7.44% 9.12% 4.05% -
ROE 1.02% 1.75% 6.77% 8.49% 7.12% 7.72% 4.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.65 2.00 4.42 17.01 15.06 12.82 15.82 -31.36%
EPS 0.16 0.21 0.89 1.40 1.12 1.17 0.64 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1203 0.1315 0.1649 0.1574 0.1516 0.1561 0.08%
Adjusted Per Share Value based on latest NOSH - 96,551
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.67 0.80 1.43 0.62 0.54 0.45 0.46 6.46%
EPS 0.07 0.08 0.29 0.05 0.04 0.04 0.02 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0483 0.0425 0.006 0.0057 0.0053 0.0045 55.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.06 0.08 0.21 0.195 0.16 0.10 0.13 -
P/RPS 3.64 4.00 4.75 1.15 1.06 0.78 0.82 28.16%
P/EPS 37.50 38.10 23.60 13.93 14.29 8.55 20.31 10.75%
EY 2.67 2.62 4.24 7.18 7.00 11.70 4.92 -9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.67 1.60 1.18 1.02 0.66 0.83 -12.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 -
Price 0.06 0.125 0.195 0.245 0.15 0.15 0.12 -
P/RPS 3.64 6.25 4.41 1.44 1.00 1.17 0.76 29.80%
P/EPS 37.50 59.52 21.91 17.50 13.39 12.82 18.75 12.23%
EY 2.67 1.68 4.56 5.71 7.47 7.80 5.33 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.04 1.48 1.49 0.95 0.99 0.77 -11.09%

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