[PUC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.61%
YoY- 121.11%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,106 4,293 16,018 11,825 7,651 3,790 15,513 -29.91%
PBT 920 560 2,123 1,439 988 520 1,164 -14.52%
Tax -231 -141 -593 -360 -247 -130 -401 -30.79%
NP 689 419 1,530 1,079 741 390 763 -6.58%
-
NP to SH 689 419 1,530 1,079 741 390 763 -6.58%
-
Tax Rate 25.11% 25.18% 27.93% 25.02% 25.00% 25.00% 34.45% -
Total Cost 8,417 3,874 14,488 10,746 6,910 3,400 14,750 -31.22%
-
Net Worth 14,689 15,303 15,125 13,980 13,882 3,188 11,465 17.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9 - - - - -
Div Payout % - - 0.63% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,689 15,303 15,125 13,980 13,882 3,188 11,465 17.98%
NOSH 95,694 95,227 96,770 92,222 93,797 21,546 78,584 14.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.57% 9.76% 9.55% 9.12% 9.69% 10.29% 4.92% -
ROE 4.69% 2.74% 10.12% 7.72% 5.34% 12.23% 6.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.52 4.51 16.55 12.82 8.16 17.59 19.74 -38.52%
EPS 0.72 0.44 1.66 1.17 0.79 1.81 0.97 -18.03%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1607 0.1563 0.1516 0.148 0.148 0.1459 3.44%
Adjusted Per Share Value based on latest NOSH - 93,888
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.33 0.16 0.58 0.43 0.28 0.14 0.56 -29.73%
EPS 0.02 0.02 0.06 0.04 0.03 0.01 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0055 0.0055 0.0051 0.005 0.0012 0.0041 18.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.18 0.13 0.10 0.12 0.16 0.15 -
P/RPS 1.79 3.99 0.79 0.78 1.47 0.91 0.76 77.11%
P/EPS 23.61 40.91 8.22 8.55 15.19 8.84 15.45 32.70%
EY 4.24 2.44 12.16 11.70 6.58 11.31 6.47 -24.57%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 0.83 0.66 0.81 1.08 1.03 5.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 30/05/12 24/02/12 18/11/11 24/08/11 27/05/11 25/02/11 -
Price 0.17 0.19 0.16 0.15 0.11 0.125 0.17 -
P/RPS 1.79 4.21 0.97 1.17 1.35 0.71 0.86 63.09%
P/EPS 23.61 43.18 10.12 12.82 13.92 6.91 17.51 22.07%
EY 4.24 2.32 9.88 7.80 7.18 14.48 5.71 -18.01%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.18 1.02 0.99 0.74 0.84 1.17 -3.45%

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