[PUC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.59%
YoY- 16.01%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 24,547 41,147 37,897 21,706 17,473 15,947 12,932 11.26%
PBT 1,825 7,032 5,242 2,563 2,089 1,902 887 12.76%
Tax -104 -380 -365 -817 -584 -473 -362 -18.75%
NP 1,721 6,652 4,877 1,746 1,505 1,429 525 21.85%
-
NP to SH 1,588 6,729 4,887 1,746 1,505 1,429 525 20.23%
-
Tax Rate 5.70% 5.40% 6.96% 31.88% 27.96% 24.87% 40.81% -
Total Cost 22,826 34,495 33,020 19,960 15,968 14,518 12,407 10.68%
-
Net Worth 155,262 133,541 10,791,123 15,393 14,801 13,670 11,052 55.27%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 155,262 133,541 10,791,123 15,393 14,801 13,670 11,052 55.27%
NOSH 993,999 1,117,500 847,692 95,081 96,428 92,368 77,777 52.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.01% 16.17% 12.87% 8.04% 8.61% 8.96% 4.06% -
ROE 1.02% 5.04% 0.05% 11.34% 10.17% 10.45% 4.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.47 3.68 4.47 22.83 18.12 17.26 16.63 -27.20%
EPS 0.16 0.60 0.58 1.84 1.56 1.55 0.68 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1195 12.73 0.1619 0.1535 0.148 0.1421 1.58%
Adjusted Per Share Value based on latest NOSH - 95,081
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.94 1.57 1.44 0.83 0.67 0.61 0.49 11.45%
EPS 0.06 0.26 0.19 0.07 0.06 0.05 0.02 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0509 4.1119 0.0059 0.0056 0.0052 0.0042 55.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.125 0.185 0.19 0.17 0.12 0.14 -
P/RPS 2.83 3.39 4.14 0.83 0.94 0.70 0.84 22.41%
P/EPS 43.82 20.76 32.09 10.35 10.89 7.76 20.74 13.26%
EY 2.28 4.82 3.12 9.66 9.18 12.89 4.82 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.05 0.01 1.17 1.11 0.81 0.99 -12.30%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 28/08/13 22/08/12 24/08/11 20/08/10 -
Price 0.065 0.085 0.235 0.15 0.17 0.11 0.14 -
P/RPS 2.63 2.31 5.26 0.66 0.94 0.64 0.84 20.93%
P/EPS 40.69 14.12 40.76 8.17 10.89 7.11 20.74 11.87%
EY 2.46 7.08 2.45 12.24 9.18 14.06 4.82 -10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.71 0.02 0.93 1.11 0.74 0.99 -13.30%

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