[PUC] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 261.94%
YoY- 203.97%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 26,372 26,703 45,610 32,300 20,409 16,521 15,692 9.02%
PBT 2,497 1,745 7,832 4,800 2,149 2,197 1,527 8.53%
Tax 205 -104 -507 -432 -713 -611 -379 -
NP 2,702 1,641 7,325 4,368 1,436 1,586 1,148 15.31%
-
NP to SH 2,705 1,538 7,384 4,365 1,436 1,586 1,148 15.34%
-
Tax Rate -8.21% 5.96% 6.47% 9.00% 33.18% 27.81% 24.82% -
Total Cost 23,670 25,062 38,285 27,932 18,973 14,935 14,544 8.44%
-
Net Worth 193,602 163,072 12,678,736 10,645,535 15,717 15,303 3,188 98.13%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 193,602 163,072 12,678,736 10,645,535 15,717 15,303 3,188 98.13%
NOSH 1,230,000 1,043,333 1,064,545 844,883 94,800 95,227 21,546 96.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.25% 6.15% 16.06% 13.52% 7.04% 9.60% 7.32% -
ROE 1.40% 0.94% 0.06% 0.04% 9.14% 10.36% 36.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.14 2.56 4.28 3.82 21.53 17.35 72.83 -44.42%
EPS 0.22 0.15 0.69 0.52 1.51 1.67 5.33 -41.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.1563 11.91 12.60 0.1658 0.1607 0.148 1.03%
Adjusted Per Share Value based on latest NOSH - 844,883
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.11 1.13 1.93 1.36 0.86 0.70 0.66 9.04%
EPS 0.11 0.06 0.31 0.18 0.06 0.07 0.05 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.0689 5.3547 4.496 0.0066 0.0065 0.0013 99.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.135 0.075 0.155 0.165 0.14 0.18 0.16 -
P/RPS 6.30 2.93 3.62 4.32 0.65 1.04 0.22 74.82%
P/EPS 61.39 50.88 22.35 31.94 9.24 10.81 3.00 65.30%
EY 1.63 1.97 4.48 3.13 10.82 9.25 33.30 -39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.48 0.01 0.01 0.84 1.12 1.08 -3.72%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 -
Price 0.155 0.07 0.135 0.14 0.185 0.19 0.125 -
P/RPS 7.23 2.74 3.15 3.66 0.86 1.10 0.17 86.72%
P/EPS 70.48 47.49 19.46 27.10 12.21 11.41 2.35 76.17%
EY 1.42 2.11 5.14 3.69 8.19 8.77 42.62 -43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.45 0.01 0.01 1.12 1.18 0.84 2.60%

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