[PUC] YoY Annual (Unaudited) 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
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 25,753 27,387 53,429 21,131 19,291 16,018 15,513 8.80%
PBT 2,665 2,590 10,061 1,706 2,076 2,123 1,164 14.78%
Tax 205 -104 -223 -500 -696 -593 -401 -
NP 2,870 2,486 9,838 1,206 1,380 1,530 763 24.68%
-
NP to SH 2,895 2,397 9,849 1,206 1,380 1,530 763 24.86%
-
Tax Rate -7.69% 4.02% 2.22% 29.31% 33.53% 27.93% 34.45% -
Total Cost 22,883 24,901 43,591 19,925 17,911 14,488 14,750 7.58%
-
Net Worth 168,977 131,072 117,256 12,079 15,286 15,125 11,465 56.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 9 9 9 - -
Div Payout % - - - 0.81% 0.69% 0.63% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 168,977 131,072 117,256 12,079 15,286 15,125 11,465 56.51%
NOSH 1,068,800 1,089,545 994,545 97,258 95,065 96,770 78,584 54.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.14% 9.08% 18.41% 5.71% 7.15% 9.55% 4.92% -
ROE 1.71% 1.83% 8.40% 9.98% 9.03% 10.12% 6.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.41 2.51 5.37 21.73 20.29 16.55 19.74 -29.54%
EPS 0.27 0.22 1.09 1.24 1.45 1.66 0.97 -19.18%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.1581 0.1203 0.1179 0.1242 0.1608 0.1563 0.1459 1.34%
Adjusted Per Share Value based on latest NOSH - 106,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.95 1.01 1.96 0.78 0.71 0.59 0.57 8.87%
EPS 0.11 0.09 0.36 0.04 0.05 0.06 0.03 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0481 0.0431 0.0044 0.0056 0.0056 0.0042 56.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.065 0.12 0.135 0.245 0.14 0.13 0.15 -
P/RPS 2.70 4.77 2.51 1.13 0.69 0.79 0.76 23.50%
P/EPS 24.00 54.55 13.63 19.76 9.64 8.22 15.45 7.60%
EY 4.17 1.83 7.34 5.06 10.37 12.16 6.47 -7.05%
DY 0.00 0.00 0.00 0.04 0.07 0.08 0.00 -
P/NAPS 0.41 1.00 1.15 1.97 0.87 0.83 1.03 -14.22%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 27/02/15 28/02/14 27/02/13 24/02/12 25/02/11 -
Price 0.09 0.085 0.145 0.185 0.145 0.16 0.17 -
P/RPS 3.74 3.38 2.70 0.85 0.71 0.97 0.86 27.73%
P/EPS 33.23 38.64 14.64 14.92 9.99 10.12 17.51 11.25%
EY 3.01 2.59 6.83 6.70 10.01 9.88 5.71 -10.11%
DY 0.00 0.00 0.00 0.05 0.07 0.06 0.00 -
P/NAPS 0.57 0.71 1.23 1.49 0.90 1.02 1.17 -11.28%

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