[PUC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 41.8%
YoY- 100.52%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,269 9,106 4,293 16,018 11,825 7,651 3,790 141.42%
PBT 1,416 920 560 2,123 1,439 988 520 94.64%
Tax -355 -231 -141 -593 -360 -247 -130 95.01%
NP 1,061 689 419 1,530 1,079 741 390 94.52%
-
NP to SH 1,061 689 419 1,530 1,079 741 390 94.52%
-
Tax Rate 25.07% 25.11% 25.18% 27.93% 25.02% 25.00% 25.00% -
Total Cost 13,208 8,417 3,874 14,488 10,746 6,910 3,400 146.50%
-
Net Worth 14,910 14,689 15,303 15,125 13,980 13,882 3,188 178.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 9 - - - -
Div Payout % - - - 0.63% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 14,910 14,689 15,303 15,125 13,980 13,882 3,188 178.88%
NOSH 94,732 95,694 95,227 96,770 92,222 93,797 21,546 167.65%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.44% 7.57% 9.76% 9.55% 9.12% 9.69% 10.29% -
ROE 7.12% 4.69% 2.74% 10.12% 7.72% 5.34% 12.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.06 9.52 4.51 16.55 12.82 8.16 17.59 -9.80%
EPS 1.12 0.72 0.44 1.66 1.17 0.79 1.81 -27.32%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1574 0.1535 0.1607 0.1563 0.1516 0.148 0.148 4.17%
Adjusted Per Share Value based on latest NOSH - 108,636
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.53 0.34 0.16 0.59 0.44 0.28 0.14 142.31%
EPS 0.04 0.03 0.02 0.06 0.04 0.03 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0054 0.0056 0.0056 0.0052 0.0051 0.0012 175.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.17 0.18 0.13 0.10 0.12 0.16 -
P/RPS 1.06 1.79 3.99 0.79 0.78 1.47 0.91 10.67%
P/EPS 14.29 23.61 40.91 8.22 8.55 15.19 8.84 37.61%
EY 7.00 4.24 2.44 12.16 11.70 6.58 11.31 -27.31%
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 1.02 1.11 1.12 0.83 0.66 0.81 1.08 -3.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 30/05/12 24/02/12 18/11/11 24/08/11 27/05/11 -
Price 0.15 0.17 0.19 0.16 0.15 0.11 0.125 -
P/RPS 1.00 1.79 4.21 0.97 1.17 1.35 0.71 25.57%
P/EPS 13.39 23.61 43.18 10.12 12.82 13.92 6.91 55.24%
EY 7.47 4.24 2.32 9.88 7.80 7.18 14.48 -35.59%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.18 1.02 0.99 0.74 0.84 8.52%

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