[PUC] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.98%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 26,703 45,610 32,300 20,409 16,521 15,692 12,636 13.26%
PBT 1,745 7,832 4,800 2,149 2,197 1,527 1,103 7.93%
Tax -104 -507 -432 -713 -611 -379 -378 -19.33%
NP 1,641 7,325 4,368 1,436 1,586 1,148 725 14.57%
-
NP to SH 1,538 7,384 4,365 1,436 1,586 1,148 725 13.34%
-
Tax Rate 5.96% 6.47% 9.00% 33.18% 27.81% 24.82% 34.27% -
Total Cost 25,062 38,285 27,932 18,973 14,935 14,544 11,911 13.18%
-
Net Worth 163,072 12,678,736 10,645,535 15,717 15,303 3,188 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 163,072 12,678,736 10,645,535 15,717 15,303 3,188 0 -
NOSH 1,043,333 1,064,545 844,883 94,800 95,227 21,546 750 233.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.15% 16.06% 13.52% 7.04% 9.60% 7.32% 5.74% -
ROE 0.94% 0.06% 0.04% 9.14% 10.36% 36.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.56 4.28 3.82 21.53 17.35 72.83 1,684.80 -66.06%
EPS 0.15 0.69 0.52 1.51 1.67 5.33 96.67 -65.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 11.91 12.60 0.1658 0.1607 0.148 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,800
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.02 1.74 1.23 0.78 0.63 0.60 0.48 13.37%
EPS 0.06 0.28 0.17 0.05 0.06 0.04 0.03 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 4.8312 4.0564 0.006 0.0058 0.0012 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.075 0.155 0.165 0.14 0.18 0.16 0.14 -
P/RPS 2.93 3.62 4.32 0.65 1.04 0.22 0.01 157.49%
P/EPS 50.88 22.35 31.94 9.24 10.81 3.00 0.14 166.89%
EY 1.97 4.48 3.13 10.82 9.25 33.30 690.48 -62.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.01 0.01 0.84 1.12 1.08 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.07 0.135 0.14 0.185 0.19 0.125 0.12 -
P/RPS 2.74 3.15 3.66 0.86 1.10 0.17 0.01 154.63%
P/EPS 47.49 19.46 27.10 12.21 11.41 2.35 0.12 170.71%
EY 2.11 5.14 3.69 8.19 8.77 42.62 805.56 -62.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.01 0.01 1.12 1.18 0.84 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