[PUC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.18%
YoY- 52.98%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,206 31,886 56,576 23,042 18,212 15,302 14,638 10.18%
PBT 1,574 3,102 9,888 2,814 1,840 1,976 384 26.47%
Tax 0 0 -438 -706 -462 -494 -96 -
NP 1,574 3,102 9,450 2,108 1,378 1,482 288 32.68%
-
NP to SH 1,620 3,236 9,470 2,108 1,378 1,482 288 33.32%
-
Tax Rate 0.00% 0.00% 4.43% 25.09% 25.11% 25.00% 25.00% -
Total Cost 24,632 28,784 47,126 20,934 16,834 13,820 14,350 9.41%
-
Net Worth 158,152 128,900 10,763,669 15,373 14,689 13,882 10,769 56.42%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 1,139 - - - -
Div Payout % - - - 54.05% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 158,152 128,900 10,763,669 15,373 14,689 13,882 10,769 56.42%
NOSH 1,012,500 1,078,666 845,535 94,954 95,694 93,797 75,789 53.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.01% 9.73% 16.70% 9.15% 7.57% 9.69% 1.97% -
ROE 1.02% 2.51% 0.09% 13.71% 9.38% 10.68% 2.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.59 2.96 6.69 24.27 19.03 16.31 19.31 -28.43%
EPS 0.16 0.30 1.12 2.22 1.44 1.58 0.38 -13.41%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.1562 0.1195 12.73 0.1619 0.1535 0.148 0.1421 1.58%
Adjusted Per Share Value based on latest NOSH - 95,081
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.95 1.15 2.04 0.83 0.66 0.55 0.53 10.20%
EPS 0.06 0.12 0.34 0.08 0.05 0.05 0.01 34.76%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0572 0.0466 3.8903 0.0056 0.0053 0.005 0.0039 56.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.125 0.185 0.19 0.17 0.12 0.14 -
P/RPS 2.70 4.23 2.76 0.78 0.89 0.74 0.72 24.61%
P/EPS 43.75 41.67 16.52 8.56 11.81 7.59 36.84 2.90%
EY 2.29 2.40 6.05 11.68 8.47 13.17 2.71 -2.76%
DY 0.00 0.00 0.00 6.32 0.00 0.00 0.00 -
P/NAPS 0.45 1.05 0.01 1.17 1.11 0.81 0.99 -12.30%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 28/08/13 22/08/12 24/08/11 20/08/10 -
Price 0.065 0.085 0.235 0.15 0.17 0.11 0.14 -
P/RPS 2.51 2.88 3.51 0.62 0.89 0.67 0.72 23.11%
P/EPS 40.63 28.33 20.98 6.76 11.81 6.96 36.84 1.64%
EY 2.46 3.53 4.77 14.80 8.47 14.36 2.71 -1.59%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.71 0.02 0.93 1.11 0.74 0.99 -13.30%

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