[PUC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.78%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,644 19,291 19,025 18,212 17,172 16,018 15,766 23.49%
PBT 2,528 2,076 1,888 1,840 2,240 2,123 1,918 20.19%
Tax -632 -696 -473 -462 -564 -593 -480 20.10%
NP 1,896 1,380 1,414 1,378 1,676 1,530 1,438 20.22%
-
NP to SH 1,896 1,380 1,414 1,378 1,676 1,530 1,438 20.22%
-
Tax Rate 25.00% 33.53% 25.05% 25.11% 25.18% 27.93% 25.03% -
Total Cost 19,748 17,911 17,610 16,834 15,496 14,488 14,328 23.82%
-
Net Worth 15,717 15,286 14,910 14,689 15,303 15,125 13,980 8.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9 - - - 9 - -
Div Payout % - 0.69% - - - 0.63% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 15,717 15,286 14,910 14,689 15,303 15,125 13,980 8.11%
NOSH 94,800 95,065 94,732 95,694 95,227 96,770 92,222 1.85%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.76% 7.15% 7.44% 7.57% 9.76% 9.55% 9.12% -
ROE 12.06% 9.03% 9.49% 9.38% 10.95% 10.12% 10.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.83 20.29 20.08 19.03 18.03 16.55 17.10 21.22%
EPS 2.00 1.45 1.49 1.44 1.76 1.66 1.56 17.99%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1658 0.1608 0.1574 0.1535 0.1607 0.1563 0.1516 6.14%
Adjusted Per Share Value based on latest NOSH - 96,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.78 0.70 0.69 0.66 0.62 0.58 0.57 23.23%
EPS 0.07 0.05 0.05 0.05 0.06 0.06 0.05 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0055 0.0054 0.0053 0.0055 0.0055 0.0051 7.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.14 0.14 0.16 0.17 0.18 0.13 0.10 -
P/RPS 0.61 0.69 0.80 0.89 1.00 0.79 0.58 3.41%
P/EPS 7.00 9.64 10.71 11.81 10.23 8.22 6.41 6.04%
EY 14.29 10.37 9.33 8.47 9.78 12.16 15.60 -5.67%
DY 0.00 0.07 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.84 0.87 1.02 1.11 1.12 0.83 0.66 17.42%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 22/08/12 30/05/12 24/02/12 18/11/11 -
Price 0.185 0.145 0.15 0.17 0.19 0.16 0.15 -
P/RPS 0.81 0.71 0.75 0.89 1.05 0.97 0.88 -5.37%
P/EPS 9.25 9.99 10.04 11.81 10.80 10.12 9.62 -2.57%
EY 10.81 10.01 9.96 8.47 9.26 9.88 10.40 2.60%
DY 0.00 0.07 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 1.12 0.90 0.95 1.11 1.18 1.02 0.99 8.56%

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