[PUC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -5.11%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 41,147 37,897 21,706 17,473 15,947 12,932 18,922 13.81%
PBT 7,032 5,242 2,563 2,089 1,902 887 1,052 37.22%
Tax -380 -365 -817 -584 -473 -362 -149 16.87%
NP 6,652 4,877 1,746 1,505 1,429 525 903 39.46%
-
NP to SH 6,729 4,887 1,746 1,505 1,429 525 903 39.73%
-
Tax Rate 5.40% 6.96% 31.88% 27.96% 24.87% 40.81% 14.16% -
Total Cost 34,495 33,020 19,960 15,968 14,518 12,407 18,019 11.42%
-
Net Worth 133,541 10,791,123 15,393 14,801 13,670 11,052 9,749 54.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 133,541 10,791,123 15,393 14,801 13,670 11,052 9,749 54.65%
NOSH 1,117,500 847,692 95,081 96,428 92,368 77,777 74,999 56.83%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.17% 12.87% 8.04% 8.61% 8.96% 4.06% 4.77% -
ROE 5.04% 0.05% 11.34% 10.17% 10.45% 4.75% 9.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.68 4.47 22.83 18.12 17.26 16.63 25.23 -27.43%
EPS 0.60 0.58 1.84 1.56 1.55 0.68 1.20 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 12.73 0.1619 0.1535 0.148 0.1421 0.13 -1.39%
Adjusted Per Share Value based on latest NOSH - 96,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.51 1.39 0.80 0.64 0.59 0.48 0.70 13.66%
EPS 0.25 0.18 0.06 0.06 0.05 0.02 0.03 42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 3.9639 0.0057 0.0054 0.005 0.0041 0.0036 54.54%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.125 0.185 0.19 0.17 0.12 0.14 0.14 -
P/RPS 3.39 4.14 0.83 0.94 0.70 0.84 0.55 35.38%
P/EPS 20.76 32.09 10.35 10.89 7.76 20.74 11.63 10.13%
EY 4.82 3.12 9.66 9.18 12.89 4.82 8.60 -9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.01 1.17 1.11 0.81 0.99 1.08 -0.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 28/08/13 22/08/12 24/08/11 20/08/10 28/08/09 -
Price 0.085 0.235 0.15 0.17 0.11 0.14 0.13 -
P/RPS 2.31 5.26 0.66 0.94 0.64 0.84 0.52 28.19%
P/EPS 14.12 40.76 8.17 10.89 7.11 20.74 10.80 4.56%
EY 7.08 2.45 12.24 9.18 14.06 4.82 9.26 -4.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.02 0.93 1.11 0.74 0.99 1.00 -5.54%

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