[PUC] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 18.44%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 19,245 23,693 8,601 47,032 52,470 43,032 25,753 -4.73%
PBT -48,895 -59,863 -73,544 -55,456 8,535 -19,066 2,665 -
Tax -38 -105 18 -3,327 -2,079 -323 205 -
NP -48,933 -59,968 -73,526 -58,783 6,456 -19,389 2,870 -
-
NP to SH -48,933 -59,968 -73,526 -58,783 6,440 -19,382 2,895 -
-
Tax Rate - - - - 24.36% - -7.69% -
Total Cost 68,178 83,661 82,127 105,815 46,014 62,421 22,883 19.94%
-
Net Worth 163,647 149,633 212,324 191,124 208,952 177,542 168,977 -0.53%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 163,647 149,633 212,324 191,124 208,952 177,542 168,977 -0.53%
NOSH 1,721,375 1,428,973 655,490 2,373,651 1,920,503 1,402,462 1,068,800 8.26%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -254.26% -253.10% -854.85% -124.99% 12.30% -45.06% 11.14% -
ROE -29.90% -40.08% -34.63% -30.76% 3.08% -10.92% 1.71% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.20 2.22 0.99 2.15 3.21 3.57 2.41 -10.96%
EPS -3.06 -5.61 -8.46 -2.69 0.39 -1.61 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1401 0.2442 0.0875 0.1277 0.1474 0.1581 -7.01%
Adjusted Per Share Value based on latest NOSH - 1,428,973
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 0.71 0.87 0.32 1.73 1.93 1.58 0.95 -4.73%
EPS -1.80 -2.20 -2.70 -2.16 0.24 -0.71 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.055 0.078 0.0702 0.0768 0.0652 0.0621 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.035 0.145 0.16 0.045 0.115 0.33 0.065 -
P/RPS 2.91 6.54 16.17 2.09 3.59 9.24 2.70 1.25%
P/EPS -1.15 -2.58 -1.89 -1.67 29.22 -20.51 24.00 -
EY -87.31 -38.72 -52.85 -59.80 3.42 -4.88 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.03 0.66 0.51 0.90 2.24 0.41 -3.07%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 22/02/22 31/03/21 28/02/20 28/02/19 28/02/18 23/02/17 -
Price 0.035 0.15 0.11 0.04 0.095 0.26 0.09 -
P/RPS 2.91 6.76 11.12 1.86 2.96 7.28 3.74 -4.09%
P/EPS -1.15 -2.67 -1.30 -1.49 24.14 -16.16 33.23 -
EY -87.31 -37.43 -76.88 -67.28 4.14 -6.19 3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.07 0.45 0.46 0.74 1.76 0.57 -8.24%

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