[PUC] QoQ 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- 37.78%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
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 6,110 5,411 5,022 5,163 4,813 4,293 4,193 28.56%
PBT 774 632 661 496 360 560 718 5.13%
Tax -194 -158 -341 -124 -90 -141 -240 -13.23%
NP 580 474 320 372 270 419 478 13.77%
-
NP to SH 580 474 320 372 270 419 478 13.77%
-
Tax Rate 25.06% 25.00% 51.59% 25.00% 25.00% 25.18% 33.43% -
Total Cost 5,530 4,937 4,702 4,791 4,543 3,874 3,715 30.40%
-
Net Worth 15,393 15,717 15,476 15,013 14,801 15,303 17,012 -6.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 570 - - - - - - -
Div Payout % 98.36% - - - - - - -
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 15,393 15,717 15,476 15,013 14,801 15,303 17,012 -6.45%
NOSH 95,081 94,800 96,249 95,384 96,428 95,227 108,636 -8.50%
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 9.49% 8.76% 6.37% 7.21% 5.61% 9.76% 11.40% -
ROE 3.77% 3.02% 2.07% 2.48% 1.82% 2.74% 2.81% -
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 6.43 5.71 5.22 5.41 4.99 4.51 3.86 40.56%
EPS 0.61 0.50 0.34 0.39 0.28 0.44 0.44 24.35%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1658 0.1608 0.1574 0.1535 0.1607 0.1566 2.24%
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 0.22 0.20 0.18 0.19 0.17 0.16 0.15 29.11%
EPS 0.02 0.02 0.01 0.01 0.01 0.02 0.02 0.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0057 0.0056 0.0054 0.0053 0.0055 0.0061 -5.54%
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 2.96 2.45 2.68 2.96 3.41 3.99 3.37 -8.29%
P/EPS 31.15 28.00 42.11 41.03 60.71 40.91 29.55 3.58%
EY 3.21 3.57 2.37 2.44 1.65 2.44 3.38 -3.38%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.33 3.24 2.78 2.77 3.41 4.21 4.15 -31.96%
P/EPS 24.59 37.00 43.61 38.46 60.71 43.18 36.36 -22.97%
EY 4.07 2.70 2.29 2.60 1.65 2.32 2.75 29.90%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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