[PUC] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 36.71%
YoY- -70.7%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 40,214 32,513 17,702 21,075 37,482 16,204 14,269 18.84%
PBT 3,934 565 1,772 2,124 8,038 1,780 1,416 18.55%
Tax -55 94 -116 -7 -506 -446 -355 -26.70%
NP 3,879 659 1,656 2,117 7,532 1,334 1,061 24.10%
-
NP to SH 3,863 665 1,716 2,212 7,549 1,334 1,061 24.02%
-
Tax Rate 1.40% -16.64% 6.55% 0.33% 6.30% 25.06% 25.07% -
Total Cost 36,335 31,854 16,046 18,958 29,950 14,870 13,208 18.36%
-
Net Worth 202,266 182,099 168,275 126,716 111,538 15,712 14,910 54.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,266 182,099 168,275 126,716 111,538 15,712 14,910 54.40%
NOSH 1,545,200 1,108,333 1,072,500 1,053,333 848,202 95,285 94,732 59.21%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.65% 2.03% 9.35% 10.05% 20.09% 8.23% 7.44% -
ROE 1.91% 0.37% 1.02% 1.75% 6.77% 8.49% 7.12% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.60 2.93 1.65 2.00 4.42 17.01 15.06 -25.36%
EPS 0.25 0.06 0.16 0.21 0.89 1.40 1.12 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1643 0.1569 0.1203 0.1315 0.1649 0.1574 -3.02%
Adjusted Per Share Value based on latest NOSH - 990,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.53 1.24 0.67 0.80 1.43 0.62 0.54 18.94%
EPS 0.15 0.03 0.07 0.08 0.29 0.05 0.04 24.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0771 0.0694 0.0641 0.0483 0.0425 0.006 0.0057 54.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.15 0.135 0.06 0.08 0.21 0.195 0.16 -
P/RPS 5.76 4.60 3.64 4.00 4.75 1.15 1.06 32.57%
P/EPS 60.00 225.00 37.50 38.10 23.60 13.93 14.29 27.00%
EY 1.67 0.44 2.67 2.62 4.24 7.18 7.00 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.82 0.38 0.67 1.60 1.18 1.02 2.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 27/11/15 27/11/14 22/11/13 27/11/12 -
Price 0.12 0.21 0.06 0.125 0.195 0.245 0.15 -
P/RPS 4.61 7.16 3.64 6.25 4.41 1.44 1.00 28.99%
P/EPS 48.00 350.00 37.50 59.52 21.91 17.50 13.39 23.69%
EY 2.08 0.29 2.67 1.68 4.56 5.71 7.47 -19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.28 0.38 1.04 1.48 1.49 0.95 -0.53%

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