[PUC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.85%
YoY- 348.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 41,147 45,610 53,492 42,408 37,897 32,300 21,130 56.13%
PBT 7,032 7,832 10,425 7,963 5,242 4,800 1,704 157.94%
Tax -380 -507 -599 -559 -365 -432 -498 -16.53%
NP 6,652 7,325 9,826 7,404 4,877 4,368 1,206 213.15%
-
NP to SH 6,729 7,384 9,846 7,421 4,887 4,365 1,206 215.57%
-
Tax Rate 5.40% 6.47% 5.75% 7.02% 6.96% 9.00% 29.23% -
Total Cost 34,495 38,285 43,666 35,004 33,020 27,932 19,924 44.32%
-
Net Worth 133,541 12,678,736 115,125 112,133 10,791,123 10,645,535 13,248 368.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 133,541 12,678,736 115,125 112,133 10,791,123 10,645,535 13,248 368.61%
NOSH 1,117,500 1,064,545 918,800 852,727 847,692 844,883 106,666 380.85%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.17% 16.06% 18.37% 17.46% 12.87% 13.52% 5.71% -
ROE 5.04% 0.06% 8.55% 6.62% 0.05% 0.04% 9.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.68 4.28 5.82 4.97 4.47 3.82 19.81 -67.54%
EPS 0.60 0.69 1.07 0.87 0.58 0.52 1.13 -34.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 11.91 0.1253 0.1315 12.73 12.60 0.1242 -2.54%
Adjusted Per Share Value based on latest NOSH - 852,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.49 1.65 1.93 1.53 1.37 1.17 0.76 56.83%
EPS 0.24 0.27 0.36 0.27 0.18 0.16 0.04 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 4.5825 0.0416 0.0405 3.9002 3.8476 0.0048 368.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.125 0.155 0.135 0.21 0.185 0.165 0.245 -
P/RPS 3.39 3.62 2.32 4.22 4.14 4.32 1.24 95.87%
P/EPS 20.76 22.35 12.60 24.13 32.09 31.94 21.67 -2.82%
EY 4.82 4.48 7.94 4.14 3.12 3.13 4.61 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.01 1.08 1.60 0.01 0.01 1.97 -34.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.085 0.135 0.145 0.195 0.235 0.14 0.185 -
P/RPS 2.31 3.15 2.49 3.92 5.26 3.66 0.93 83.71%
P/EPS 14.12 19.46 13.53 22.41 40.76 27.10 16.36 -9.37%
EY 7.08 5.14 7.39 4.46 2.45 3.69 6.11 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.01 1.16 1.48 0.02 0.01 1.49 -39.07%

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