[PUC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.0%
YoY- 414.58%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 56,576 23,042 18,212 15,302 14,638 16,606 19,604 19.31%
PBT 9,888 2,814 1,840 1,976 384 1,002 1,260 40.94%
Tax -438 -706 -462 -494 -96 -174 -182 15.75%
NP 9,450 2,108 1,378 1,482 288 828 1,078 43.57%
-
NP to SH 9,470 2,108 1,378 1,482 288 828 1,078 43.62%
-
Tax Rate 4.43% 25.09% 25.11% 25.00% 25.00% 17.37% 14.44% -
Total Cost 47,126 20,934 16,834 13,820 14,350 15,778 18,526 16.82%
-
Net Worth 10,763,669 15,373 14,689 13,882 10,769 9,966 9,193 224.47%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 1,139 - - - - - -
Div Payout % - 54.05% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 10,763,669 15,373 14,689 13,882 10,769 9,966 9,193 224.47%
NOSH 845,535 94,954 95,694 93,797 75,789 76,666 75,915 49.41%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.70% 9.15% 7.57% 9.69% 1.97% 4.99% 5.50% -
ROE 0.09% 13.71% 9.38% 10.68% 2.67% 8.31% 11.73% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.69 24.27 19.03 16.31 19.31 21.66 25.82 -20.14%
EPS 1.12 2.22 1.44 1.58 0.38 1.08 1.42 -3.87%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.73 0.1619 0.1535 0.148 0.1421 0.13 0.1211 117.16%
Adjusted Per Share Value based on latest NOSH - 92,368
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.09 0.85 0.67 0.56 0.54 0.61 0.72 19.42%
EPS 0.35 0.08 0.05 0.05 0.01 0.03 0.04 43.52%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 0.0057 0.0054 0.0051 0.004 0.0037 0.0034 224.32%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.185 0.19 0.17 0.12 0.14 0.14 0.15 -
P/RPS 2.76 0.78 0.89 0.74 0.72 0.65 0.58 29.67%
P/EPS 16.52 8.56 11.81 7.59 36.84 12.96 10.56 7.73%
EY 6.05 11.68 8.47 13.17 2.71 7.71 9.47 -7.19%
DY 0.00 6.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.17 1.11 0.81 0.99 1.08 1.24 -55.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 22/08/12 24/08/11 20/08/10 28/08/09 28/08/08 -
Price 0.235 0.15 0.17 0.11 0.14 0.13 0.15 -
P/RPS 3.51 0.62 0.89 0.67 0.72 0.60 0.58 34.97%
P/EPS 20.98 6.76 11.81 6.96 36.84 12.04 10.56 12.11%
EY 4.77 14.80 8.47 14.36 2.71 8.31 9.47 -10.79%
DY 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.93 1.11 0.74 0.99 1.00 1.24 -49.71%

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