[PUC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.27%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,897 32,300 21,130 21,226 21,706 20,409 19,291 57.04%
PBT 5,242 4,800 1,704 2,440 2,563 2,149 2,077 85.68%
Tax -365 -432 -498 -786 -817 -713 -696 -35.04%
NP 4,877 4,368 1,206 1,654 1,746 1,436 1,381 132.43%
-
NP to SH 4,887 4,365 1,206 1,654 1,746 1,436 1,381 132.75%
-
Tax Rate 6.96% 9.00% 29.23% 32.21% 31.88% 33.18% 33.51% -
Total Cost 33,020 27,932 19,924 19,572 19,960 18,973 17,910 50.52%
-
Net Worth 10,791,123 10,645,535 13,248 15,921 15,393 15,717 15,476 7858.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,791,123 10,645,535 13,248 15,921 15,393 15,717 15,476 7858.16%
NOSH 847,692 844,883 106,666 96,551 95,081 94,800 96,249 328.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.87% 13.52% 5.71% 7.79% 8.04% 7.04% 7.16% -
ROE 0.05% 0.04% 9.10% 10.39% 11.34% 9.14% 8.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.47 3.82 19.81 21.98 22.83 21.53 20.04 -63.32%
EPS 0.58 0.52 1.13 1.71 1.84 1.51 1.43 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.73 12.60 0.1242 0.1649 0.1619 0.1658 0.1608 1758.54%
Adjusted Per Share Value based on latest NOSH - 96,551
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.39 1.19 0.78 0.78 0.80 0.75 0.71 56.68%
EPS 0.18 0.16 0.04 0.06 0.06 0.05 0.05 135.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9639 3.9104 0.0049 0.0058 0.0057 0.0058 0.0057 7843.96%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.165 0.245 0.195 0.19 0.14 0.14 -
P/RPS 4.14 4.32 1.24 0.89 0.83 0.65 0.70 228.10%
P/EPS 32.09 31.94 21.67 11.38 10.35 9.24 9.76 121.59%
EY 3.12 3.13 4.61 8.78 9.66 10.82 10.25 -54.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.97 1.18 1.17 0.84 0.87 -94.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 22/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.235 0.14 0.185 0.245 0.15 0.185 0.145 -
P/RPS 5.26 3.66 0.93 1.11 0.66 0.86 0.72 277.87%
P/EPS 40.76 27.10 16.36 14.30 8.17 12.21 10.11 153.95%
EY 2.45 3.69 6.11 6.99 12.24 8.19 9.90 -60.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 1.49 1.49 0.93 1.12 0.90 -92.15%

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