[PUC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.26%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,085 42,408 21,226 18,462 15,377 14,673 16,514 14.42%
PBT 4,511 7,963 2,440 2,134 1,895 720 1,081 26.87%
Tax -100 -559 -786 -595 -471 -432 -123 -3.38%
NP 4,411 7,404 1,654 1,539 1,424 288 958 28.96%
-
NP to SH 4,509 7,421 1,654 1,539 1,424 288 958 29.43%
-
Tax Rate 2.22% 7.02% 32.21% 27.88% 24.85% 60.00% 11.38% -
Total Cost 32,674 35,004 19,572 16,923 13,953 14,385 15,556 13.15%
-
Net Worth 119,097 112,133 15,921 15,013 14,233 13,059 10,501 49.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 119,097 112,133 15,921 15,013 14,233 13,059 10,501 49.86%
NOSH 990,000 852,727 96,551 95,384 93,888 83,658 76,315 53.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.89% 17.46% 7.79% 8.34% 9.26% 1.96% 5.80% -
ROE 3.79% 6.62% 10.39% 10.25% 10.00% 2.21% 9.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.75 4.97 21.98 19.36 16.38 17.54 21.64 -25.32%
EPS 0.46 0.87 1.71 1.61 1.52 0.34 1.26 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1315 0.1649 0.1574 0.1516 0.1561 0.1376 -2.21%
Adjusted Per Share Value based on latest NOSH - 95,384
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.41 1.62 0.81 0.70 0.59 0.56 0.63 14.36%
EPS 0.17 0.28 0.06 0.06 0.05 0.01 0.04 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0427 0.0061 0.0057 0.0054 0.005 0.004 49.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.08 0.21 0.195 0.16 0.10 0.13 0.08 -
P/RPS 2.14 4.22 0.89 0.83 0.61 0.74 0.37 33.96%
P/EPS 17.56 24.13 11.38 9.92 6.59 37.76 6.37 18.40%
EY 5.69 4.14 8.78 10.08 15.17 2.65 15.69 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.60 1.18 1.02 0.66 0.83 0.58 2.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 -
Price 0.125 0.195 0.245 0.15 0.15 0.12 0.12 -
P/RPS 3.34 3.92 1.11 0.77 0.92 0.68 0.55 35.05%
P/EPS 27.45 22.41 14.30 9.30 9.89 34.86 9.56 19.20%
EY 3.64 4.46 6.99 10.76 10.11 2.87 10.46 -16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.48 1.49 0.95 0.99 0.77 0.87 3.01%

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