[PUC] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 139.79%
YoY- 133.23%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 57,335 50,898 49,712 52,470 50,733 56,341 50,015 9.52%
PBT 10,229 10,304 9,981 8,535 -15,697 -16,918 -18,838 -
Tax -2,103 -2,110 -2,099 -2,079 -472 -342 -323 248.28%
NP 8,126 8,194 7,882 6,456 -16,169 -17,260 -19,161 -
-
NP to SH 8,126 8,177 7,865 6,440 -16,184 -17,248 -19,153 -
-
Tax Rate 20.56% 20.48% 21.03% 24.36% - - - -
Total Cost 49,209 42,704 41,830 46,014 66,902 73,601 69,176 -20.29%
-
Net Worth 253,447 252,071 244,597 208,952 194,550 199,003 182,401 24.49%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 253,447 252,071 244,597 208,952 194,550 199,003 182,401 24.49%
NOSH 2,200,836 2,157,864 2,157,864 1,920,503 1,486,250 1,591,749 1,507,326 28.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.17% 16.10% 15.86% 12.30% -31.87% -30.63% -38.31% -
ROE 3.21% 3.24% 3.22% 3.08% -8.32% -8.67% -10.50% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.69 2.40 2.40 3.21 3.41 3.72 3.37 -13.93%
EPS 0.38 0.39 0.38 0.39 -1.09 -1.14 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1191 0.1179 0.1277 0.1309 0.1315 0.1228 -2.23%
Adjusted Per Share Value based on latest NOSH - 1,920,503
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.11 1.87 1.83 1.93 1.86 2.07 1.84 9.54%
EPS 0.30 0.30 0.29 0.24 -0.59 -0.63 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0926 0.0898 0.0768 0.0715 0.0731 0.067 24.49%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.065 0.065 0.095 0.115 0.15 0.19 0.225 -
P/RPS 2.42 2.70 3.96 3.59 4.39 5.10 6.68 -49.14%
P/EPS 17.08 16.82 25.06 29.22 -13.78 -16.67 -17.45 -
EY 5.85 5.94 3.99 3.42 -7.26 -6.00 -5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.81 0.90 1.15 1.44 1.83 -55.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 28/08/19 28/05/19 28/02/19 29/11/18 30/08/18 24/05/18 -
Price 0.05 0.07 0.075 0.095 0.12 0.165 0.20 -
P/RPS 1.86 2.91 3.13 2.96 3.52 4.43 5.94 -53.85%
P/EPS 13.14 18.12 19.78 24.14 -11.02 -14.48 -15.51 -
EY 7.61 5.52 5.05 4.14 -9.07 -6.91 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.64 0.74 0.92 1.25 1.63 -59.47%

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