[PUC] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -27.59%
YoY- -41.86%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 21,706 17,473 15,947 12,932 18,922 16,900 16,364 4.81%
PBT 2,563 2,089 1,902 887 1,052 535 45 96.02%
Tax -817 -584 -473 -362 -149 -104 102 -
NP 1,746 1,505 1,429 525 903 431 147 50.99%
-
NP to SH 1,746 1,505 1,429 525 903 431 147 50.99%
-
Tax Rate 31.88% 27.96% 24.87% 40.81% 14.16% 19.44% -226.67% -
Total Cost 19,960 15,968 14,518 12,407 18,019 16,469 16,217 3.51%
-
Net Worth 15,393 14,801 13,670 11,052 9,749 9,129 8,532 10.32%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 15,393 14,801 13,670 11,052 9,749 9,129 8,532 10.32%
NOSH 95,081 96,428 92,368 77,777 74,999 75,384 73,999 4.26%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.04% 8.61% 8.96% 4.06% 4.77% 2.55% 0.90% -
ROE 11.34% 10.17% 10.45% 4.75% 9.26% 4.72% 1.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.83 18.12 17.26 16.63 25.23 22.42 22.11 0.53%
EPS 1.84 1.56 1.55 0.68 1.20 0.57 0.20 44.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1535 0.148 0.1421 0.13 0.1211 0.1153 5.81%
Adjusted Per Share Value based on latest NOSH - 77,777
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.78 0.63 0.58 0.47 0.68 0.61 0.59 4.75%
EPS 0.06 0.05 0.05 0.02 0.03 0.02 0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0053 0.0049 0.004 0.0035 0.0033 0.0031 10.34%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.19 0.17 0.12 0.14 0.14 0.15 0.14 -
P/RPS 0.83 0.94 0.70 0.84 0.55 0.67 0.63 4.69%
P/EPS 10.35 10.89 7.76 20.74 11.63 26.24 70.48 -27.34%
EY 9.66 9.18 12.89 4.82 8.60 3.81 1.42 37.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.11 0.81 0.99 1.08 1.24 1.21 -0.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 22/08/12 24/08/11 20/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.15 0.17 0.11 0.14 0.13 0.15 0.10 -
P/RPS 0.66 0.94 0.64 0.84 0.52 0.67 0.45 6.58%
P/EPS 8.17 10.89 7.11 20.74 10.80 26.24 50.34 -26.12%
EY 12.24 9.18 14.06 4.82 9.26 3.81 1.99 35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 0.74 0.99 1.00 1.24 0.87 1.11%

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