[PUC] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.35%
YoY- 394.44%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 42,408 21,226 18,462 15,377 14,673 16,514 18,104 15.23%
PBT 7,963 2,440 2,134 1,895 720 1,081 908 43.57%
Tax -559 -786 -595 -471 -432 -123 -175 21.34%
NP 7,404 1,654 1,539 1,424 288 958 733 47.00%
-
NP to SH 7,421 1,654 1,539 1,424 288 958 733 47.05%
-
Tax Rate 7.02% 32.21% 27.88% 24.85% 60.00% 11.38% 19.27% -
Total Cost 35,004 19,572 16,923 13,953 14,385 15,556 17,371 12.38%
-
Net Worth 112,133 15,921 15,013 14,233 13,059 10,501 9,614 50.56%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 112,133 15,921 15,013 14,233 13,059 10,501 9,614 50.56%
NOSH 852,727 96,551 95,384 93,888 83,658 76,315 75,000 49.92%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.46% 7.79% 8.34% 9.26% 1.96% 5.80% 4.05% -
ROE 6.62% 10.39% 10.25% 10.00% 2.21% 9.12% 7.62% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.97 21.98 19.36 16.38 17.54 21.64 24.14 -23.14%
EPS 0.87 1.71 1.61 1.52 0.34 1.26 0.98 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1649 0.1574 0.1516 0.1561 0.1376 0.1282 0.42%
Adjusted Per Share Value based on latest NOSH - 93,888
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.53 0.77 0.67 0.56 0.53 0.60 0.65 15.32%
EPS 0.27 0.06 0.06 0.05 0.01 0.03 0.03 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.0058 0.0054 0.0051 0.0047 0.0038 0.0035 50.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.21 0.195 0.16 0.10 0.13 0.08 0.15 -
P/RPS 4.22 0.89 0.83 0.61 0.74 0.37 0.62 37.64%
P/EPS 24.13 11.38 9.92 6.59 37.76 6.37 15.35 7.82%
EY 4.14 8.78 10.08 15.17 2.65 15.69 6.52 -7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.18 1.02 0.66 0.83 0.58 1.17 5.35%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 -
Price 0.195 0.245 0.15 0.15 0.12 0.12 0.12 -
P/RPS 3.92 1.11 0.77 0.92 0.68 0.55 0.50 40.92%
P/EPS 22.41 14.30 9.30 9.89 34.86 9.56 12.28 10.54%
EY 4.46 6.99 10.76 10.11 2.87 10.46 8.14 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.49 0.95 0.99 0.77 0.87 0.94 7.85%

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