[PUC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.66%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,042 21,644 19,291 19,025 18,212 17,172 16,018 27.45%
PBT 2,814 2,528 2,076 1,888 1,840 2,240 2,123 20.68%
Tax -706 -632 -696 -473 -462 -564 -593 12.34%
NP 2,108 1,896 1,380 1,414 1,378 1,676 1,530 23.84%
-
NP to SH 2,108 1,896 1,380 1,414 1,378 1,676 1,530 23.84%
-
Tax Rate 25.09% 25.00% 33.53% 25.05% 25.11% 25.18% 27.93% -
Total Cost 20,934 19,748 17,911 17,610 16,834 15,496 14,488 27.83%
-
Net Worth 15,373 15,717 15,286 14,910 14,689 15,303 15,125 1.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,139 - 9 - - - 9 2428.14%
Div Payout % 54.05% - 0.69% - - - 0.63% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 15,373 15,717 15,286 14,910 14,689 15,303 15,125 1.09%
NOSH 94,954 94,800 95,065 94,732 95,694 95,227 96,770 -1.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.15% 8.76% 7.15% 7.44% 7.57% 9.76% 9.55% -
ROE 13.71% 12.06% 9.03% 9.49% 9.38% 10.95% 10.12% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.27 22.83 20.29 20.08 19.03 18.03 16.55 29.10%
EPS 2.22 2.00 1.45 1.49 1.44 1.76 1.66 21.40%
DPS 1.20 0.00 0.01 0.00 0.00 0.00 0.01 2339.98%
NAPS 0.1619 0.1658 0.1608 0.1574 0.1535 0.1607 0.1563 2.37%
Adjusted Per Share Value based on latest NOSH - 95,384
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.83 0.78 0.70 0.69 0.66 0.62 0.58 27.01%
EPS 0.08 0.07 0.05 0.05 0.05 0.06 0.06 21.16%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0057 0.0055 0.0054 0.0053 0.0055 0.0055 1.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.19 0.14 0.14 0.16 0.17 0.18 0.13 -
P/RPS 0.78 0.61 0.69 0.80 0.89 1.00 0.79 -0.84%
P/EPS 8.56 7.00 9.64 10.71 11.81 10.23 8.22 2.74%
EY 11.68 14.29 10.37 9.33 8.47 9.78 12.16 -2.65%
DY 6.32 0.00 0.07 0.00 0.00 0.00 0.08 1746.04%
P/NAPS 1.17 0.84 0.87 1.02 1.11 1.12 0.83 25.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 27/11/12 22/08/12 30/05/12 24/02/12 -
Price 0.15 0.185 0.145 0.15 0.17 0.19 0.16 -
P/RPS 0.62 0.81 0.71 0.75 0.89 1.05 0.97 -25.81%
P/EPS 6.76 9.25 9.99 10.04 11.81 10.80 10.12 -23.60%
EY 14.80 10.81 10.01 9.96 8.47 9.26 9.88 30.95%
DY 8.00 0.00 0.07 0.00 0.00 0.00 0.06 2517.70%
P/NAPS 0.93 1.12 0.90 0.95 1.11 1.18 1.02 -5.97%

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