[PUC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.98%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,130 21,226 21,706 20,409 19,291 18,462 17,473 13.46%
PBT 1,704 2,440 2,563 2,149 2,077 2,134 2,089 -12.66%
Tax -498 -786 -817 -713 -696 -595 -584 -10.04%
NP 1,206 1,654 1,746 1,436 1,381 1,539 1,505 -13.69%
-
NP to SH 1,206 1,654 1,746 1,436 1,381 1,539 1,505 -13.69%
-
Tax Rate 29.23% 32.21% 31.88% 33.18% 33.51% 27.88% 27.96% -
Total Cost 19,924 19,572 19,960 18,973 17,910 16,923 15,968 15.85%
-
Net Worth 13,248 15,921 15,393 15,717 15,476 15,013 14,801 -7.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 13,248 15,921 15,393 15,717 15,476 15,013 14,801 -7.10%
NOSH 106,666 96,551 95,081 94,800 96,249 95,384 96,428 6.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.71% 7.79% 8.04% 7.04% 7.16% 8.34% 8.61% -
ROE 9.10% 10.39% 11.34% 9.14% 8.92% 10.25% 10.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.81 21.98 22.83 21.53 20.04 19.36 18.12 6.10%
EPS 1.13 1.71 1.84 1.51 1.43 1.61 1.56 -19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1649 0.1619 0.1658 0.1608 0.1574 0.1535 -13.13%
Adjusted Per Share Value based on latest NOSH - 94,800
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.78 0.78 0.80 0.75 0.71 0.68 0.64 14.05%
EPS 0.04 0.06 0.06 0.05 0.05 0.06 0.06 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0058 0.0057 0.0058 0.0057 0.0055 0.0054 -6.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.245 0.195 0.19 0.14 0.14 0.16 0.17 -
P/RPS 1.24 0.89 0.83 0.65 0.70 0.83 0.94 20.22%
P/EPS 21.67 11.38 10.35 9.24 9.76 9.92 10.89 58.00%
EY 4.61 8.78 9.66 10.82 10.25 10.08 9.18 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.18 1.17 0.84 0.87 1.02 1.11 46.43%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 28/08/13 30/05/13 27/02/13 27/11/12 22/08/12 -
Price 0.185 0.245 0.15 0.185 0.145 0.15 0.17 -
P/RPS 0.93 1.11 0.66 0.86 0.72 0.77 0.94 -0.70%
P/EPS 16.36 14.30 8.17 12.21 10.11 9.30 10.89 31.07%
EY 6.11 6.99 12.24 8.19 9.90 10.76 9.18 -23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.49 0.93 1.12 0.90 0.95 1.11 21.62%

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