[PUC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.09%
YoY- -12.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 42,408 37,897 32,300 21,130 21,226 21,706 20,409 62.76%
PBT 7,963 5,242 4,800 1,704 2,440 2,563 2,149 139.26%
Tax -559 -365 -432 -498 -786 -817 -713 -14.96%
NP 7,404 4,877 4,368 1,206 1,654 1,746 1,436 198.15%
-
NP to SH 7,421 4,887 4,365 1,206 1,654 1,746 1,436 198.61%
-
Tax Rate 7.02% 6.96% 9.00% 29.23% 32.21% 31.88% 33.18% -
Total Cost 35,004 33,020 27,932 19,924 19,572 19,960 18,973 50.36%
-
Net Worth 112,133 10,791,123 10,645,535 13,248 15,921 15,393 15,717 270.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 112,133 10,791,123 10,645,535 13,248 15,921 15,393 15,717 270.16%
NOSH 852,727 847,692 844,883 106,666 96,551 95,081 94,800 331.93%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.46% 12.87% 13.52% 5.71% 7.79% 8.04% 7.04% -
ROE 6.62% 0.05% 0.04% 9.10% 10.39% 11.34% 9.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.97 4.47 3.82 19.81 21.98 22.83 21.53 -62.33%
EPS 0.87 0.58 0.52 1.13 1.71 1.84 1.51 -30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 12.73 12.60 0.1242 0.1649 0.1619 0.1658 -14.30%
Adjusted Per Share Value based on latest NOSH - 106,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.53 1.37 1.17 0.76 0.77 0.78 0.74 62.22%
EPS 0.27 0.18 0.16 0.04 0.06 0.06 0.05 207.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 3.9002 3.8476 0.0048 0.0058 0.0056 0.0057 269.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.21 0.185 0.165 0.245 0.195 0.19 0.14 -
P/RPS 4.22 4.14 4.32 1.24 0.89 0.83 0.65 247.62%
P/EPS 24.13 32.09 31.94 21.67 11.38 10.35 9.24 89.52%
EY 4.14 3.12 3.13 4.61 8.78 9.66 10.82 -47.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.01 0.01 1.97 1.18 1.17 0.84 53.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 22/11/13 28/08/13 30/05/13 -
Price 0.195 0.235 0.14 0.185 0.245 0.15 0.185 -
P/RPS 3.92 5.26 3.66 0.93 1.11 0.66 0.86 174.65%
P/EPS 22.41 40.76 27.10 16.36 14.30 8.17 12.21 49.85%
EY 4.46 2.45 3.69 6.11 6.99 12.24 8.19 -33.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.02 0.01 1.49 1.49 0.93 1.12 20.39%

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