[PUC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.22%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 19,291 16,018 15,616 13,915 20,421 15,249 15,324 3.90%
PBT 2,077 2,157 1,107 1,194 1,181 268 -19 -
Tax -696 -600 -274 -401 -152 -14 102 -
NP 1,381 1,557 833 793 1,029 254 83 59.71%
-
NP to SH 1,381 1,557 833 793 1,029 254 83 59.71%
-
Tax Rate 33.51% 27.82% 24.75% 33.58% 12.87% 5.22% - -
Total Cost 17,910 14,461 14,783 13,122 19,392 14,995 15,241 2.72%
-
Net Worth 15,476 17,012 12,344 10,037 9,279 8,507 8,349 10.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 15,476 17,012 12,344 10,037 9,279 8,507 8,349 10.82%
NOSH 96,249 108,636 84,146 73,750 74,594 74,893 75,428 4.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.16% 9.72% 5.33% 5.70% 5.04% 1.67% 0.54% -
ROE 8.92% 9.15% 6.75% 7.90% 11.09% 2.99% 0.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.04 14.74 18.56 18.87 27.38 20.36 20.32 -0.23%
EPS 1.43 1.43 0.99 1.08 1.38 0.34 0.11 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1566 0.1467 0.1361 0.1244 0.1136 0.1107 6.41%
Adjusted Per Share Value based on latest NOSH - 73,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.74 0.61 0.60 0.53 0.78 0.58 0.58 4.14%
EPS 0.05 0.06 0.03 0.03 0.04 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0065 0.0047 0.0038 0.0035 0.0032 0.0032 10.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.13 0.15 0.12 0.08 0.12 0.13 -
P/RPS 0.70 0.88 0.81 0.64 0.29 0.59 0.64 1.50%
P/EPS 9.76 9.07 15.15 11.16 5.80 35.38 118.14 -33.98%
EY 10.25 11.02 6.60 8.96 17.24 2.83 0.85 51.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 1.02 0.88 0.64 1.06 1.17 -4.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.145 0.16 0.17 0.17 0.15 0.10 0.20 -
P/RPS 0.72 1.09 0.92 0.90 0.55 0.49 0.98 -5.00%
P/EPS 10.11 11.16 17.17 15.81 10.87 29.49 181.76 -38.18%
EY 9.90 8.96 5.82 6.33 9.20 3.39 0.55 61.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.16 1.25 1.21 0.88 1.81 -10.98%

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