[PUC] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.29%
YoY- 465.89%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 43,350 23,602 28,100 49,976 21,605 19,025 15,766 18.34%
PBT 753 2,362 2,832 10,717 2,373 1,888 1,918 -14.41%
Tax 125 -154 -9 -674 -594 -473 -480 -
NP 878 2,208 2,822 10,042 1,778 1,414 1,438 -7.88%
-
NP to SH 886 2,288 2,949 10,065 1,778 1,414 1,438 -7.74%
-
Tax Rate -16.60% 6.52% 0.32% 6.29% 25.03% 25.05% 25.03% -
Total Cost 42,472 21,394 25,277 39,933 19,826 17,610 14,328 19.83%
-
Net Worth 182,099 168,275 126,715 111,538 15,712 14,910 13,980 53.33%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 182,099 168,275 126,715 111,538 15,712 14,910 13,980 53.33%
NOSH 1,108,332 1,072,500 1,053,333 848,202 95,285 94,732 92,222 51.28%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.03% 9.35% 10.05% 20.09% 8.23% 7.44% 9.12% -
ROE 0.49% 1.36% 2.33% 9.02% 11.32% 9.49% 10.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.91 2.20 2.67 5.89 22.67 20.08 17.10 -21.78%
EPS 0.08 0.21 0.28 1.19 1.87 1.49 1.56 -39.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1569 0.1203 0.1315 0.1649 0.1574 0.1516 1.34%
Adjusted Per Share Value based on latest NOSH - 852,727
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.59 0.87 1.03 1.84 0.79 0.70 0.58 18.28%
EPS 0.03 0.08 0.11 0.37 0.07 0.05 0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0618 0.0465 0.041 0.0058 0.0055 0.0051 53.51%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.135 0.06 0.08 0.21 0.195 0.16 0.10 -
P/RPS 3.45 2.73 3.00 3.56 0.86 0.80 0.58 34.56%
P/EPS 168.75 28.13 28.57 17.70 10.45 10.71 6.41 72.39%
EY 0.59 3.56 3.50 5.65 9.57 9.33 15.60 -42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.38 0.67 1.60 1.18 1.02 0.66 3.68%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 27/11/15 27/11/14 22/11/13 27/11/12 18/11/11 -
Price 0.21 0.06 0.125 0.195 0.245 0.15 0.15 -
P/RPS 5.37 2.73 4.69 3.31 1.08 0.75 0.88 35.14%
P/EPS 262.50 28.13 44.64 16.43 13.13 10.04 9.62 73.42%
EY 0.38 3.56 2.24 6.09 7.62 9.96 10.40 -42.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.38 1.04 1.48 1.49 0.95 0.99 4.37%

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