[PUC] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.26%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 21,131 19,291 16,018 15,513 13,915 20,260 15,249 5.58%
PBT 1,706 2,076 2,123 1,164 1,195 1,173 268 36.09%
Tax -500 -696 -593 -401 -400 -330 -14 81.37%
NP 1,206 1,380 1,530 763 795 843 254 29.61%
-
NP to SH 1,206 1,380 1,530 763 795 843 254 29.61%
-
Tax Rate 29.31% 33.53% 27.93% 34.45% 33.47% 28.13% 5.22% -
Total Cost 19,925 17,911 14,488 14,750 13,120 19,417 14,995 4.84%
-
Net Worth 12,079 15,286 15,125 11,465 10,283 9,493 8,560 5.90%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 9 9 9 - - - - -
Div Payout % 0.81% 0.69% 0.63% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 12,079 15,286 15,125 11,465 10,283 9,493 8,560 5.90%
NOSH 97,258 95,065 96,770 78,584 76,173 75,769 75,161 4.38%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.71% 7.15% 9.55% 4.92% 5.71% 4.16% 1.67% -
ROE 9.98% 9.03% 10.12% 6.65% 7.73% 8.88% 2.97% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.73 20.29 16.55 19.74 18.27 26.74 20.29 1.14%
EPS 1.24 1.45 1.66 0.97 1.05 1.12 0.34 24.04%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1608 0.1563 0.1459 0.135 0.1253 0.1139 1.45%
Adjusted Per Share Value based on latest NOSH - 84,146
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.78 0.71 0.59 0.57 0.51 0.74 0.56 5.67%
EPS 0.04 0.05 0.06 0.03 0.03 0.03 0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0056 0.0056 0.0042 0.0038 0.0035 0.0031 6.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.245 0.14 0.13 0.15 0.12 0.08 0.12 -
P/RPS 1.13 0.69 0.79 0.76 0.66 0.30 0.59 11.42%
P/EPS 19.76 9.64 8.22 15.45 11.50 7.19 35.51 -9.29%
EY 5.06 10.37 12.16 6.47 8.70 13.91 2.82 10.22%
DY 0.04 0.07 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.87 0.83 1.03 0.89 0.64 1.05 11.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 24/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.185 0.145 0.16 0.17 0.17 0.15 0.10 -
P/RPS 0.85 0.71 0.97 0.86 0.93 0.56 0.49 9.60%
P/EPS 14.92 9.99 10.12 17.51 16.29 13.48 29.59 -10.77%
EY 6.70 10.01 9.88 5.71 6.14 7.42 3.38 12.06%
DY 0.05 0.07 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.90 1.02 1.17 1.26 1.20 0.88 9.16%

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