[PUC] YoY 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- 32.89%
YoY- -78.89%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 8,144 13,752 4,599 5,132 9,194 4,683 5,163 7.88%
PBT 1,242 21 985 573 3,094 373 496 16.52%
Tax -36 94 -116 -7 -287 -93 -124 -18.61%
NP 1,206 115 869 566 2,807 280 372 21.64%
-
NP to SH 1,189 125 906 594 2,814 280 372 21.35%
-
Tax Rate 2.90% -447.62% 11.78% 1.22% 9.28% 24.93% 25.00% -
Total Cost 6,938 13,637 3,730 4,566 6,387 4,403 4,791 6.36%
-
Net Worth 194,550 205,374 177,689 119,097 112,133 15,921 15,013 53.22%
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 194,550 205,374 177,689 119,097 112,133 15,921 15,013 53.22%
NOSH 1,486,250 1,250,000 1,132,500 990,000 852,727 96,551 95,384 58.00%
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 14.81% 0.84% 18.90% 11.03% 30.53% 5.98% 7.21% -
ROE 0.61% 0.06% 0.51% 0.50% 2.51% 1.76% 2.48% -
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 0.55 1.10 0.41 0.52 1.08 4.85 5.41 -31.67%
EPS 0.08 0.01 0.08 0.06 0.33 0.29 0.39 -23.19%
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 0.31 0.52 0.18 0.20 0.35 0.18 0.20 7.57%
EPS 0.05 0.00 0.03 0.02 0.11 0.01 0.01 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0741 0.0783 0.0677 0.0454 0.0427 0.0061 0.0057 53.31%
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 27.37 12.27 14.77 15.43 19.48 4.02 2.96 44.85%
P/EPS 187.50 1,350.00 75.00 133.33 63.64 67.24 41.03 28.80%
EY 0.53 0.07 1.33 0.75 1.57 1.49 2.44 -22.45%
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 21.90 19.09 14.77 24.11 18.09 5.05 2.77 41.12%
P/EPS 150.00 2,100.00 75.00 208.33 59.09 84.48 38.46 25.44%
EY 0.67 0.05 1.33 0.48 1.69 1.18 2.60 -20.21%
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