[PUC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.27%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 27,387 53,492 21,130 19,291 16,018 15,616 13,915 11.94%
PBT 2,589 10,425 1,704 2,077 2,157 1,107 1,194 13.76%
Tax -104 -599 -498 -696 -600 -274 -401 -20.13%
NP 2,485 9,826 1,206 1,381 1,557 833 793 20.95%
-
NP to SH 2,396 9,846 1,206 1,381 1,557 833 793 20.22%
-
Tax Rate 4.02% 5.75% 29.23% 33.51% 27.82% 24.75% 33.58% -
Total Cost 24,902 43,666 19,924 17,910 14,461 14,783 13,122 11.26%
-
Net Worth 110,676 115,125 13,248 15,476 17,012 12,344 10,037 49.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 110,676 115,125 13,248 15,476 17,012 12,344 10,037 49.16%
NOSH 920,000 918,800 106,666 96,249 108,636 84,146 73,750 52.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.07% 18.37% 5.71% 7.16% 9.72% 5.33% 5.70% -
ROE 2.16% 8.55% 9.10% 8.92% 9.15% 6.75% 7.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.98 5.82 19.81 20.04 14.74 18.56 18.87 -26.46%
EPS 0.26 1.07 1.13 1.43 1.43 0.99 1.08 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1253 0.1242 0.1608 0.1566 0.1467 0.1361 -2.03%
Adjusted Per Share Value based on latest NOSH - 96,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.99 1.93 0.76 0.70 0.58 0.56 0.50 12.05%
EPS 0.09 0.36 0.04 0.05 0.06 0.03 0.03 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0416 0.0048 0.0056 0.0061 0.0045 0.0036 49.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.12 0.135 0.245 0.14 0.13 0.15 0.12 -
P/RPS 4.03 2.32 1.24 0.70 0.88 0.81 0.64 35.87%
P/EPS 46.08 12.60 21.67 9.76 9.07 15.15 11.16 26.64%
EY 2.17 7.94 4.61 10.25 11.02 6.60 8.96 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.97 0.87 0.83 1.02 0.88 2.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 28/02/14 27/02/13 24/02/12 25/02/11 25/02/10 -
Price 0.085 0.145 0.185 0.145 0.16 0.17 0.17 -
P/RPS 2.86 2.49 0.93 0.72 1.09 0.92 0.90 21.24%
P/EPS 32.64 13.53 16.36 10.11 11.16 17.17 15.81 12.83%
EY 3.06 7.39 6.11 9.90 8.96 5.82 6.33 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.16 1.49 0.90 1.02 1.16 1.25 -8.99%

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