[PUC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -47.77%
YoY- -73.27%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 25,753 23,602 26,206 32,060 27,387 28,100 31,886 -13.21%
PBT 2,665 2,362 1,574 1,164 2,590 2,832 3,102 -9.58%
Tax 205 -154 0 0 -104 -9 0 -
NP 2,870 2,208 1,574 1,164 2,486 2,822 3,102 -5.02%
-
NP to SH 2,895 2,288 1,620 1,252 2,397 2,949 3,236 -7.12%
-
Tax Rate -7.69% 6.52% 0.00% 0.00% 4.02% 0.32% 0.00% -
Total Cost 22,883 21,394 24,632 30,896 24,901 25,277 28,784 -14.12%
-
Net Worth 168,977 168,275 158,152 163,072 131,072 126,715 128,900 19.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 168,977 168,275 158,152 163,072 131,072 126,715 128,900 19.68%
NOSH 1,068,800 1,072,500 1,012,500 1,043,333 1,089,545 1,053,333 1,078,666 -0.60%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.14% 9.35% 6.01% 3.63% 9.08% 10.05% 9.73% -
ROE 1.71% 1.36% 1.02% 0.77% 1.83% 2.33% 2.51% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.41 2.20 2.59 3.07 2.51 2.67 2.96 -12.75%
EPS 0.27 0.21 0.16 0.12 0.22 0.28 0.30 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1569 0.1562 0.1563 0.1203 0.1203 0.1195 20.41%
Adjusted Per Share Value based on latest NOSH - 1,043,333
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.95 0.87 0.96 1.18 1.01 1.03 1.17 -12.91%
EPS 0.11 0.08 0.06 0.05 0.09 0.11 0.12 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0618 0.0581 0.0599 0.0481 0.0465 0.0473 19.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.06 0.07 0.075 0.12 0.08 0.125 -
P/RPS 2.70 2.73 2.70 2.44 4.77 3.00 4.23 -25.76%
P/EPS 24.00 28.13 43.75 62.50 54.55 28.57 41.67 -30.65%
EY 4.17 3.56 2.29 1.60 1.83 3.50 2.40 44.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.45 0.48 1.00 0.67 1.05 -46.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 26/08/16 27/05/16 23/02/16 27/11/15 28/08/15 -
Price 0.09 0.06 0.065 0.07 0.085 0.125 0.085 -
P/RPS 3.74 2.73 2.51 2.28 3.38 4.69 2.88 18.93%
P/EPS 33.23 28.13 40.63 58.33 38.64 44.64 28.33 11.16%
EY 3.01 3.56 2.46 1.71 2.59 2.24 3.53 -10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.42 0.45 0.71 1.04 0.71 -13.56%

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