[PUC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.78%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 31,886 56,576 23,042 18,212 15,302 14,638 16,606 11.48%
PBT 3,102 9,888 2,814 1,840 1,976 384 1,002 20.71%
Tax 0 -438 -706 -462 -494 -96 -174 -
NP 3,102 9,450 2,108 1,378 1,482 288 828 24.61%
-
NP to SH 3,236 9,470 2,108 1,378 1,482 288 828 25.49%
-
Tax Rate 0.00% 4.43% 25.09% 25.11% 25.00% 25.00% 17.37% -
Total Cost 28,784 47,126 20,934 16,834 13,820 14,350 15,778 10.53%
-
Net Worth 128,900 10,763,669 15,373 14,689 13,882 10,769 9,966 53.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 1,139 - - - - -
Div Payout % - - 54.05% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,900 10,763,669 15,373 14,689 13,882 10,769 9,966 53.18%
NOSH 1,078,666 845,535 94,954 95,694 93,797 75,789 76,666 55.34%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.73% 16.70% 9.15% 7.57% 9.69% 1.97% 4.99% -
ROE 2.51% 0.09% 13.71% 9.38% 10.68% 2.67% 8.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.96 6.69 24.27 19.03 16.31 19.31 21.66 -28.21%
EPS 0.30 1.12 2.22 1.44 1.58 0.38 1.08 -19.21%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.1195 12.73 0.1619 0.1535 0.148 0.1421 0.13 -1.39%
Adjusted Per Share Value based on latest NOSH - 96,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.18 2.09 0.85 0.67 0.56 0.54 0.61 11.61%
EPS 0.12 0.35 0.08 0.05 0.05 0.01 0.03 25.97%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0475 3.97 0.0057 0.0054 0.0051 0.004 0.0037 52.99%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.125 0.185 0.19 0.17 0.12 0.14 0.14 -
P/RPS 4.23 2.76 0.78 0.89 0.74 0.72 0.65 36.61%
P/EPS 41.67 16.52 8.56 11.81 7.59 36.84 12.96 21.47%
EY 2.40 6.05 11.68 8.47 13.17 2.71 7.71 -17.66%
DY 0.00 0.00 6.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.01 1.17 1.11 0.81 0.99 1.08 -0.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 28/08/13 22/08/12 24/08/11 20/08/10 28/08/09 -
Price 0.085 0.235 0.15 0.17 0.11 0.14 0.13 -
P/RPS 2.88 3.51 0.62 0.89 0.67 0.72 0.60 29.86%
P/EPS 28.33 20.98 6.76 11.81 6.96 36.84 12.04 15.32%
EY 3.53 4.77 14.80 8.47 14.36 2.71 8.31 -13.29%
DY 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.02 0.93 1.11 0.74 0.99 1.00 -5.54%

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