[PUC] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 111.85%
YoY- -22.42%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 45,079 40,214 32,513 17,702 21,075 37,482 16,204 18.58%
PBT 5,628 3,934 565 1,772 2,124 8,038 1,780 21.13%
Tax -79 -55 94 -116 -7 -506 -446 -25.04%
NP 5,549 3,879 659 1,656 2,117 7,532 1,334 26.80%
-
NP to SH 5,549 3,863 665 1,716 2,212 7,549 1,334 26.80%
-
Tax Rate 1.40% 1.40% -16.64% 6.55% 0.33% 6.30% 25.06% -
Total Cost 39,530 36,335 31,854 16,046 18,958 29,950 14,870 17.68%
-
Net Worth 253,447 202,266 182,099 168,275 126,716 111,538 15,712 58.92%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 253,447 202,266 182,099 168,275 126,716 111,538 15,712 58.92%
NOSH 2,200,836 1,545,200 1,108,333 1,072,500 1,053,333 848,202 95,285 68.71%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.31% 9.65% 2.03% 9.35% 10.05% 20.09% 8.23% -
ROE 2.19% 1.91% 0.37% 1.02% 1.75% 6.77% 8.49% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.11 2.60 2.93 1.65 2.00 4.42 17.01 -29.36%
EPS 0.26 0.25 0.06 0.16 0.21 0.89 1.40 -24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1309 0.1643 0.1569 0.1203 0.1315 0.1649 -5.32%
Adjusted Per Share Value based on latest NOSH - 1,132,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.66 1.48 1.19 0.65 0.77 1.38 0.60 18.47%
EPS 0.20 0.14 0.02 0.06 0.08 0.28 0.05 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0743 0.0669 0.0618 0.0465 0.041 0.0058 58.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.065 0.15 0.135 0.06 0.08 0.21 0.195 -
P/RPS 3.08 5.76 4.60 3.64 4.00 4.75 1.15 17.83%
P/EPS 25.01 60.00 225.00 37.50 38.10 23.60 13.93 10.24%
EY 4.00 1.67 0.44 2.67 2.62 4.24 7.18 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.15 0.82 0.38 0.67 1.60 1.18 -11.94%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 29/11/18 24/11/17 24/11/16 27/11/15 27/11/14 22/11/13 -
Price 0.05 0.12 0.21 0.06 0.125 0.195 0.245 -
P/RPS 2.37 4.61 7.16 3.64 6.25 4.41 1.44 8.65%
P/EPS 19.24 48.00 350.00 37.50 59.52 21.91 17.50 1.59%
EY 5.20 2.08 0.29 2.67 1.68 4.56 5.71 -1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.92 1.28 0.38 1.04 1.48 1.49 -19.01%

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