[PUC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.09%
YoY- -12.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 25,753 27,387 53,492 21,130 19,291 16,018 15,616 8.68%
PBT 2,665 2,589 10,425 1,704 2,077 2,157 1,107 15.75%
Tax 205 -104 -599 -498 -696 -600 -274 -
NP 2,870 2,485 9,826 1,206 1,381 1,557 833 22.87%
-
NP to SH 2,895 2,396 9,846 1,206 1,381 1,557 833 23.05%
-
Tax Rate -7.69% 4.02% 5.75% 29.23% 33.51% 27.82% 24.75% -
Total Cost 22,883 24,902 43,666 19,924 17,910 14,461 14,783 7.54%
-
Net Worth 167,937 110,676 115,125 13,248 15,476 17,012 12,344 54.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 167,937 110,676 115,125 13,248 15,476 17,012 12,344 54.44%
NOSH 1,062,222 920,000 918,800 106,666 96,249 108,636 84,146 52.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.14% 9.07% 18.37% 5.71% 7.16% 9.72% 5.33% -
ROE 1.72% 2.16% 8.55% 9.10% 8.92% 9.15% 6.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.42 2.98 5.82 19.81 20.04 14.74 18.56 -28.76%
EPS 0.27 0.26 1.07 1.13 1.43 1.43 0.99 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1203 0.1253 0.1242 0.1608 0.1566 0.1467 1.25%
Adjusted Per Share Value based on latest NOSH - 106,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.93 0.99 1.93 0.76 0.70 0.58 0.56 8.81%
EPS 0.10 0.09 0.36 0.04 0.05 0.06 0.03 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.04 0.0416 0.0048 0.0056 0.0061 0.0045 54.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.065 0.12 0.135 0.245 0.14 0.13 0.15 -
P/RPS 2.68 4.03 2.32 1.24 0.70 0.88 0.81 22.04%
P/EPS 23.85 46.08 12.60 21.67 9.76 9.07 15.15 7.84%
EY 4.19 2.17 7.94 4.61 10.25 11.02 6.60 -7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.00 1.08 1.97 0.87 0.83 1.02 -14.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 27/02/15 28/02/14 27/02/13 24/02/12 25/02/11 -
Price 0.09 0.085 0.145 0.185 0.145 0.16 0.17 -
P/RPS 3.71 2.86 2.49 0.93 0.72 1.09 0.92 26.13%
P/EPS 33.02 32.64 13.53 16.36 10.11 11.16 17.17 11.50%
EY 3.03 3.06 7.39 6.11 9.90 8.96 5.82 -10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 1.16 1.49 0.90 1.02 1.16 -11.15%

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