[PUC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -46.86%
YoY- -75.67%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 24,014 24,547 26,703 27,387 37,085 41,147 45,610 -34.72%
PBT 2,237 1,825 1,745 2,589 4,511 7,032 7,832 -56.53%
Tax -213 -104 -104 -104 -100 -380 -507 -43.81%
NP 2,024 1,721 1,641 2,485 4,411 6,652 7,325 -57.47%
-
NP to SH 1,900 1,588 1,538 2,396 4,509 6,729 7,384 -59.44%
-
Tax Rate 9.52% 5.70% 5.96% 4.02% 2.22% 5.40% 6.47% -
Total Cost 21,990 22,826 25,062 24,902 32,674 34,495 38,285 -30.83%
-
Net Worth 177,689 155,262 163,072 110,676 119,097 133,541 12,678,736 -94.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 177,689 155,262 163,072 110,676 119,097 133,541 12,678,736 -94.14%
NOSH 1,132,500 993,999 1,043,333 920,000 990,000 1,117,500 1,064,545 4.19%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.43% 7.01% 6.15% 9.07% 11.89% 16.17% 16.06% -
ROE 1.07% 1.02% 0.94% 2.16% 3.79% 5.04% 0.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.12 2.47 2.56 2.98 3.75 3.68 4.28 -37.31%
EPS 0.17 0.16 0.15 0.26 0.46 0.60 0.69 -60.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1562 0.1563 0.1203 0.1203 0.1195 11.91 -94.37%
Adjusted Per Share Value based on latest NOSH - 920,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.88 0.90 0.98 1.01 1.36 1.51 1.68 -34.94%
EPS 0.07 0.06 0.06 0.09 0.17 0.25 0.27 -59.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.057 0.0599 0.0407 0.0437 0.0491 4.6573 -94.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.06 0.07 0.075 0.12 0.08 0.125 0.155 -
P/RPS 2.83 2.83 2.93 4.03 2.14 3.39 3.62 -15.09%
P/EPS 35.76 43.82 50.88 46.08 17.56 20.76 22.35 36.68%
EY 2.80 2.28 1.97 2.17 5.69 4.82 4.48 -26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.48 1.00 0.67 1.05 0.01 1022.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 27/05/16 23/02/16 27/11/15 28/08/15 29/05/15 -
Price 0.06 0.065 0.07 0.085 0.125 0.085 0.135 -
P/RPS 2.83 2.63 2.74 2.86 3.34 2.31 3.15 -6.87%
P/EPS 35.76 40.69 47.49 32.64 27.45 14.12 19.46 49.86%
EY 2.80 2.46 2.11 3.06 3.64 7.08 5.14 -33.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.45 0.71 1.04 0.71 0.01 1022.82%

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