[PUC] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.7%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 9,194 4,683 5,163 4,174 4,744 3,003 5,411 9.23%
PBT 3,094 373 496 451 458 625 596 31.57%
Tax -287 -93 -124 -113 -115 -45 -71 26.19%
NP 2,807 280 372 338 343 580 525 32.21%
-
NP to SH 2,814 280 372 338 343 580 525 32.27%
-
Tax Rate 9.28% 24.93% 25.00% 25.06% 25.11% 7.20% 11.91% -
Total Cost 6,387 4,403 4,791 3,836 4,401 2,423 4,886 4.56%
-
Net Worth 112,133 15,921 15,013 14,233 13,059 10,501 9,614 50.56%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 112,133 15,921 15,013 14,233 13,059 10,501 9,614 50.56%
NOSH 852,727 96,551 95,384 93,888 83,658 76,315 75,000 49.92%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 30.53% 5.98% 7.21% 8.10% 7.23% 19.31% 9.70% -
ROE 2.51% 1.76% 2.48% 2.37% 2.63% 5.52% 5.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.08 4.85 5.41 4.45 5.67 3.93 7.21 -27.11%
EPS 0.33 0.29 0.39 0.36 0.41 0.76 0.70 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1649 0.1574 0.1516 0.1561 0.1376 0.1282 0.42%
Adjusted Per Share Value based on latest NOSH - 93,888
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.34 0.17 0.19 0.15 0.17 0.11 0.20 9.24%
EPS 0.10 0.01 0.01 0.01 0.01 0.02 0.02 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0059 0.0055 0.0052 0.0048 0.0039 0.0035 50.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.21 0.195 0.16 0.10 0.13 0.08 0.15 -
P/RPS 19.48 4.02 2.96 2.25 2.29 2.03 2.08 45.16%
P/EPS 63.64 67.24 41.03 27.78 31.71 10.53 21.43 19.88%
EY 1.57 1.49 2.44 3.60 3.15 9.50 4.67 -16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.18 1.02 0.66 0.83 0.58 1.17 5.35%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 -
Price 0.195 0.245 0.15 0.15 0.12 0.12 0.12 -
P/RPS 18.09 5.05 2.77 3.37 2.12 3.05 1.66 48.87%
P/EPS 59.09 84.48 38.46 41.67 29.27 15.79 17.14 22.89%
EY 1.69 1.18 2.60 2.40 3.42 6.33 5.83 -18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.49 0.95 0.99 0.77 0.87 0.94 7.85%

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