[PUC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -45.14%
YoY- -69.94%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 21,226 18,462 15,377 14,673 16,514 18,104 16,487 4.29%
PBT 2,440 2,134 1,895 720 1,081 908 219 49.39%
Tax -786 -595 -471 -432 -123 -175 102 -
NP 1,654 1,539 1,424 288 958 733 321 31.39%
-
NP to SH 1,654 1,539 1,424 288 958 733 321 31.39%
-
Tax Rate 32.21% 27.88% 24.85% 60.00% 11.38% 19.27% -46.58% -
Total Cost 19,572 16,923 13,953 14,385 15,556 17,371 16,166 3.23%
-
Net Worth 15,921 15,013 14,233 13,059 10,501 9,614 8,793 10.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,921 15,013 14,233 13,059 10,501 9,614 8,793 10.39%
NOSH 96,551 95,384 93,888 83,658 76,315 75,000 74,333 4.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.79% 8.34% 9.26% 1.96% 5.80% 4.05% 1.95% -
ROE 10.39% 10.25% 10.00% 2.21% 9.12% 7.62% 3.65% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.98 19.36 16.38 17.54 21.64 24.14 22.18 -0.15%
EPS 1.71 1.61 1.52 0.34 1.26 0.98 0.43 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1574 0.1516 0.1561 0.1376 0.1282 0.1183 5.68%
Adjusted Per Share Value based on latest NOSH - 83,658
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.81 0.70 0.59 0.56 0.63 0.69 0.63 4.27%
EPS 0.06 0.06 0.05 0.01 0.04 0.03 0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0057 0.0054 0.005 0.004 0.0037 0.0034 10.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.195 0.16 0.10 0.13 0.08 0.15 0.16 -
P/RPS 0.89 0.83 0.61 0.74 0.37 0.62 0.72 3.59%
P/EPS 11.38 9.92 6.59 37.76 6.37 15.35 37.05 -17.84%
EY 8.78 10.08 15.17 2.65 15.69 6.52 2.70 21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.02 0.66 0.83 0.58 1.17 1.35 -2.21%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 13/11/07 -
Price 0.245 0.15 0.15 0.12 0.12 0.12 0.14 -
P/RPS 1.11 0.77 0.92 0.68 0.55 0.50 0.63 9.89%
P/EPS 14.30 9.30 9.89 34.86 9.56 12.28 32.42 -12.74%
EY 6.99 10.76 10.11 2.87 10.46 8.14 3.08 14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.95 0.99 0.77 0.87 0.94 1.18 3.96%

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