[PUC] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.86%
YoY- -70.7%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 53,618 43,350 23,602 28,100 49,976 21,605 19,025 18.84%
PBT 5,245 753 2,362 2,832 10,717 2,373 1,888 18.55%
Tax -73 125 -154 -9 -674 -594 -473 -26.75%
NP 5,172 878 2,208 2,822 10,042 1,778 1,414 24.11%
-
NP to SH 5,150 886 2,288 2,949 10,065 1,778 1,414 24.02%
-
Tax Rate 1.39% -16.60% 6.52% 0.32% 6.29% 25.03% 25.05% -
Total Cost 48,446 42,472 21,394 25,277 39,933 19,826 17,610 18.36%
-
Net Worth 202,266 182,099 168,275 126,715 111,538 15,712 14,910 54.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,266 182,099 168,275 126,715 111,538 15,712 14,910 54.40%
NOSH 1,545,199 1,108,332 1,072,500 1,053,333 848,202 95,285 94,732 59.21%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.65% 2.03% 9.35% 10.05% 20.09% 8.23% 7.44% -
ROE 2.55% 0.49% 1.36% 2.33% 9.02% 11.32% 9.49% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.47 3.91 2.20 2.67 5.89 22.67 20.08 -25.35%
EPS 0.33 0.08 0.21 0.28 1.19 1.87 1.49 -22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1643 0.1569 0.1203 0.1315 0.1649 0.1574 -3.02%
Adjusted Per Share Value based on latest NOSH - 990,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.98 1.60 0.87 1.04 1.84 0.80 0.70 18.91%
EPS 0.19 0.03 0.08 0.11 0.37 0.07 0.05 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0672 0.0621 0.0467 0.0411 0.0058 0.0055 54.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.15 0.135 0.06 0.08 0.21 0.195 0.16 -
P/RPS 4.32 3.45 2.73 3.00 3.56 0.86 0.80 32.43%
P/EPS 45.00 168.75 28.13 28.57 17.70 10.45 10.71 27.01%
EY 2.22 0.59 3.56 3.50 5.65 9.57 9.33 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.82 0.38 0.67 1.60 1.18 1.02 2.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 27/11/15 27/11/14 22/11/13 27/11/12 -
Price 0.12 0.21 0.06 0.125 0.195 0.245 0.15 -
P/RPS 3.46 5.37 2.73 4.69 3.31 1.08 0.75 29.00%
P/EPS 36.00 262.50 28.13 44.64 16.43 13.13 10.04 23.70%
EY 2.78 0.38 3.56 2.24 6.09 7.62 9.96 -19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.28 0.38 1.04 1.48 1.49 0.95 -0.53%

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