[PUC] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.86%
YoY- 38.15%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 45,610 32,300 20,409 16,521 15,692 12,636 19,861 14.85%
PBT 7,832 4,800 2,149 2,197 1,527 1,103 971 41.59%
Tax -507 -432 -713 -611 -379 -378 -142 23.61%
NP 7,325 4,368 1,436 1,586 1,148 725 829 43.75%
-
NP to SH 7,384 4,365 1,436 1,586 1,148 725 829 43.95%
-
Tax Rate 6.47% 9.00% 33.18% 27.81% 24.82% 34.27% 14.62% -
Total Cost 38,285 27,932 18,973 14,935 14,544 11,911 19,032 12.34%
-
Net Worth 12,678,736 10,645,535 15,717 15,303 3,188 0 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 12,678,736 10,645,535 15,717 15,303 3,188 0 0 -
NOSH 1,064,545 844,883 94,800 95,227 21,546 750 75,263 55.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.06% 13.52% 7.04% 9.60% 7.32% 5.74% 4.17% -
ROE 0.06% 0.04% 9.14% 10.36% 36.00% 0.00% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.28 3.82 21.53 17.35 72.83 1,684.80 26.39 -26.14%
EPS 0.69 0.52 1.51 1.67 5.33 96.67 1.10 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.91 12.60 0.1658 0.1607 0.148 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,227
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.65 1.17 0.74 0.60 0.57 0.46 0.72 14.81%
EPS 0.27 0.16 0.05 0.06 0.04 0.03 0.03 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5825 3.8476 0.0057 0.0055 0.0012 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.155 0.165 0.14 0.18 0.16 0.14 0.15 -
P/RPS 3.62 4.32 0.65 1.04 0.22 0.01 0.57 36.06%
P/EPS 22.35 31.94 9.24 10.81 3.00 0.14 13.62 8.60%
EY 4.48 3.13 10.82 9.25 33.30 690.48 7.34 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.84 1.12 1.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 29/05/09 -
Price 0.135 0.14 0.185 0.19 0.125 0.12 0.14 -
P/RPS 3.15 3.66 0.86 1.10 0.17 0.01 0.53 34.56%
P/EPS 19.46 27.10 12.21 11.41 2.35 0.12 12.71 7.35%
EY 5.14 3.69 8.19 8.77 42.62 805.56 7.87 -6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.12 1.18 0.84 0.00 0.00 -

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