[PUC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -25.01%
YoY- 69.16%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 27,387 37,085 41,147 45,610 53,492 42,408 37,897 -19.42%
PBT 2,589 4,511 7,032 7,832 10,425 7,963 5,242 -37.43%
Tax -104 -100 -380 -507 -599 -559 -365 -56.60%
NP 2,485 4,411 6,652 7,325 9,826 7,404 4,877 -36.12%
-
NP to SH 2,396 4,509 6,729 7,384 9,846 7,421 4,887 -37.74%
-
Tax Rate 4.02% 2.22% 5.40% 6.47% 5.75% 7.02% 6.96% -
Total Cost 24,902 32,674 34,495 38,285 43,666 35,004 33,020 -17.10%
-
Net Worth 110,676 119,097 133,541 12,678,736 115,125 112,133 10,791,123 -95.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 110,676 119,097 133,541 12,678,736 115,125 112,133 10,791,123 -95.23%
NOSH 920,000 990,000 1,117,500 1,064,545 918,800 852,727 847,692 5.59%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.07% 11.89% 16.17% 16.06% 18.37% 17.46% 12.87% -
ROE 2.16% 3.79% 5.04% 0.06% 8.55% 6.62% 0.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.98 3.75 3.68 4.28 5.82 4.97 4.47 -23.62%
EPS 0.26 0.46 0.60 0.69 1.07 0.87 0.58 -41.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1203 0.1195 11.91 0.1253 0.1315 12.73 -95.49%
Adjusted Per Share Value based on latest NOSH - 1,064,545
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.01 1.36 1.51 1.68 1.96 1.56 1.39 -19.12%
EPS 0.09 0.17 0.25 0.27 0.36 0.27 0.18 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0437 0.0491 4.6573 0.0423 0.0412 3.9639 -95.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.12 0.08 0.125 0.155 0.135 0.21 0.185 -
P/RPS 4.03 2.14 3.39 3.62 2.32 4.22 4.14 -1.77%
P/EPS 46.08 17.56 20.76 22.35 12.60 24.13 32.09 27.19%
EY 2.17 5.69 4.82 4.48 7.94 4.14 3.12 -21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.67 1.05 0.01 1.08 1.60 0.01 2036.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.085 0.125 0.085 0.135 0.145 0.195 0.235 -
P/RPS 2.86 3.34 2.31 3.15 2.49 3.92 5.26 -33.30%
P/EPS 32.64 27.45 14.12 19.46 13.53 22.41 40.76 -13.73%
EY 3.06 3.64 7.08 5.14 7.39 4.46 2.45 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 0.71 0.01 1.16 1.48 0.02 973.15%

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