[PUC] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -69.02%
YoY- -91.99%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 12,256 10,519 8,051 6,312 16,010 4,926 5,022 16.02%
PBT 4,601 -19,631 893 465 2,387 -74 661 38.15%
Tax -2,024 -417 321 -97 -93 -54 -341 34.53%
NP 2,577 -20,048 1,214 368 2,294 -128 320 41.55%
-
NP to SH 2,577 -20,047 1,179 184 2,297 -128 320 41.55%
-
Tax Rate 43.99% - -35.95% 20.86% 3.90% - 51.59% -
Total Cost 9,679 30,567 6,837 5,944 13,716 5,054 4,702 12.78%
-
Net Worth 208,952 177,542 167,937 110,676 115,125 13,248 15,476 54.28%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 208,952 177,542 167,937 110,676 115,125 13,248 15,476 54.28%
NOSH 1,920,503 1,402,462 1,062,222 920,000 918,800 106,666 96,249 64.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 21.03% -190.59% 15.08% 5.83% 14.33% -2.60% 6.37% -
ROE 1.23% -11.29% 0.70% 0.17% 2.00% -0.97% 2.07% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.75 0.87 0.76 0.69 1.74 4.62 5.22 -27.61%
EPS 0.16 -1.66 0.11 0.02 0.25 -0.12 0.34 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.1474 0.1581 0.1203 0.1253 0.1242 0.1608 -3.76%
Adjusted Per Share Value based on latest NOSH - 920,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.52 0.44 0.34 0.27 0.68 0.21 0.21 16.30%
EPS 0.11 -0.85 0.05 0.01 0.10 -0.01 0.01 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.075 0.0709 0.0467 0.0486 0.0056 0.0065 54.40%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.115 0.33 0.065 0.12 0.135 0.245 0.14 -
P/RPS 15.35 37.79 8.58 17.49 7.75 5.31 2.68 33.74%
P/EPS 73.02 -19.83 58.56 600.00 54.00 -204.17 42.11 9.60%
EY 1.37 -5.04 1.71 0.17 1.85 -0.49 2.37 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 2.24 0.41 1.00 1.08 1.97 0.87 0.56%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 23/02/17 23/02/16 27/02/15 28/02/14 27/02/13 -
Price 0.095 0.26 0.09 0.085 0.145 0.185 0.145 -
P/RPS 12.68 29.77 11.87 12.39 8.32 4.01 2.78 28.76%
P/EPS 60.32 -15.62 81.09 425.00 58.00 -154.17 43.61 5.55%
EY 1.66 -6.40 1.23 0.24 1.72 -0.65 2.29 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.76 0.57 0.71 1.16 1.49 0.90 -3.20%

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