[PUC] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 189.24%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 21,130 19,291 16,018 15,616 13,915 20,421 15,249 5.58%
PBT 1,704 2,077 2,157 1,107 1,194 1,181 268 36.07%
Tax -498 -696 -600 -274 -401 -152 -14 81.25%
NP 1,206 1,381 1,557 833 793 1,029 254 29.61%
-
NP to SH 1,206 1,381 1,557 833 793 1,029 254 29.61%
-
Tax Rate 29.23% 33.51% 27.82% 24.75% 33.58% 12.87% 5.22% -
Total Cost 19,924 17,910 14,461 14,783 13,122 19,392 14,995 4.84%
-
Net Worth 13,248 15,476 17,012 12,344 10,037 9,279 8,507 7.65%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 13,248 15,476 17,012 12,344 10,037 9,279 8,507 7.65%
NOSH 106,666 96,249 108,636 84,146 73,750 74,594 74,893 6.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.71% 7.16% 9.72% 5.33% 5.70% 5.04% 1.67% -
ROE 9.10% 8.92% 9.15% 6.75% 7.90% 11.09% 2.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.81 20.04 14.74 18.56 18.87 27.38 20.36 -0.45%
EPS 1.13 1.43 1.43 0.99 1.08 1.38 0.34 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1608 0.1566 0.1467 0.1361 0.1244 0.1136 1.49%
Adjusted Per Share Value based on latest NOSH - 84,146
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.78 0.71 0.59 0.57 0.51 0.75 0.56 5.67%
EPS 0.04 0.05 0.06 0.03 0.03 0.04 0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0057 0.0062 0.0045 0.0037 0.0034 0.0031 7.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.245 0.14 0.13 0.15 0.12 0.08 0.12 -
P/RPS 1.24 0.70 0.88 0.81 0.64 0.29 0.59 13.16%
P/EPS 21.67 9.76 9.07 15.15 11.16 5.80 35.38 -7.83%
EY 4.61 10.25 11.02 6.60 8.96 17.24 2.83 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.87 0.83 1.02 0.88 0.64 1.06 10.87%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 24/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.185 0.145 0.16 0.17 0.17 0.15 0.10 -
P/RPS 0.93 0.72 1.09 0.92 0.90 0.55 0.49 11.25%
P/EPS 16.36 10.11 11.16 17.17 15.81 10.87 29.49 -9.34%
EY 6.11 9.90 8.96 5.82 6.33 9.20 3.39 10.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.90 1.02 1.16 1.25 1.21 0.88 9.16%

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