[PUC] QoQ Annualized Quarter 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- 1104.98%
YoY- 666.46%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 53,429 49,976 56,576 66,324 21,131 21,605 23,042 74.91%
PBT 10,061 10,717 9,888 14,912 1,706 2,373 2,814 133.27%
Tax -223 -674 -438 -368 -500 -594 -706 -53.52%
NP 9,838 10,042 9,450 14,544 1,206 1,778 2,108 178.48%
-
NP to SH 9,849 10,065 9,470 14,532 1,206 1,778 2,108 178.69%
-
Tax Rate 2.22% 6.29% 4.43% 2.47% 29.31% 25.03% 25.09% -
Total Cost 43,591 39,933 47,126 51,780 19,925 19,826 20,934 62.84%
-
Net Worth 117,256 111,538 10,763,669 10,645,535 12,079 15,712 15,373 286.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 9 - 1,139 -
Div Payout % - - - - 0.81% - 54.05% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 117,256 111,538 10,763,669 10,645,535 12,079 15,712 15,373 286.05%
NOSH 994,545 848,202 845,535 844,883 97,258 95,285 94,954 376.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.41% 20.09% 16.70% 21.93% 5.71% 8.23% 9.15% -
ROE 8.40% 9.02% 0.09% 0.14% 9.98% 11.32% 13.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.37 5.89 6.69 7.85 21.73 22.67 24.27 -63.31%
EPS 1.09 1.19 1.12 1.72 1.24 1.87 2.22 -37.68%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 1.20 -
NAPS 0.1179 0.1315 12.73 12.60 0.1242 0.1649 0.1619 -19.01%
Adjusted Per Share Value based on latest NOSH - 844,883
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.96 1.84 2.08 2.44 0.78 0.79 0.85 74.27%
EPS 0.36 0.37 0.35 0.53 0.04 0.07 0.08 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.0431 0.041 3.9538 3.9104 0.0044 0.0058 0.0056 288.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.21 0.185 0.165 0.245 0.195 0.19 -
P/RPS 2.51 3.56 2.76 2.10 1.13 0.86 0.78 117.50%
P/EPS 13.63 17.70 16.52 9.59 19.76 10.45 8.56 36.24%
EY 7.34 5.65 6.05 10.42 5.06 9.57 11.68 -26.57%
DY 0.00 0.00 0.00 0.00 0.04 0.00 6.32 -
P/NAPS 1.15 1.60 0.01 0.01 1.97 1.18 1.17 -1.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 22/11/13 28/08/13 -
Price 0.145 0.195 0.235 0.14 0.185 0.245 0.15 -
P/RPS 2.70 3.31 3.51 1.78 0.85 1.08 0.62 165.96%
P/EPS 14.64 16.43 20.98 8.14 14.92 13.13 6.76 67.15%
EY 6.83 6.09 4.77 12.29 6.70 7.62 14.80 -40.19%
DY 0.00 0.00 0.00 0.00 0.05 0.00 8.00 -
P/NAPS 1.23 1.48 0.02 0.01 1.49 1.49 0.93 20.42%

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