[PUC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PUC] PUC BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -32.15%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 17,172 15,160 14,856 19,972 22,212 15,564 14,332 3.05%
PBT 2,240 2,080 400 764 1,604 856 488 28.88%
Tax -564 -520 -100 -192 -232 0 0 -
NP 1,676 1,560 300 572 1,372 856 488 22.80%
-
NP to SH 1,676 1,560 300 572 1,372 856 488 22.80%
-
Tax Rate 25.18% 25.00% 25.00% 25.13% 14.46% 0.00% 0.00% -
Total Cost 15,496 13,600 14,556 19,400 20,840 14,708 13,844 1.89%
-
Net Worth 15,303 3,188 102 9,580 9,146 8,666 8,166 11.02%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 15,303 3,188 102 9,580 9,146 8,666 8,166 11.02%
NOSH 95,227 21,546 750 75,263 76,222 76,428 76,250 3.77%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.76% 10.29% 2.02% 2.86% 6.18% 5.50% 3.40% -
ROE 10.95% 48.92% 294.12% 5.97% 15.00% 9.88% 5.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.03 70.36 1,980.80 26.54 29.14 20.36 18.80 -0.69%
EPS 1.76 7.24 40.00 0.76 1.80 1.12 0.64 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.148 0.136 0.1273 0.12 0.1134 0.1071 6.99%
Adjusted Per Share Value based on latest NOSH - 75,263
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.63 0.56 0.55 0.73 0.82 0.57 0.53 2.91%
EPS 0.06 0.06 0.01 0.02 0.05 0.03 0.02 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0012 0.00 0.0035 0.0034 0.0032 0.003 10.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.18 0.16 0.14 0.15 0.11 0.16 0.15 -
P/RPS 1.00 0.23 0.01 0.57 0.38 0.79 0.80 3.78%
P/EPS 10.23 2.21 0.35 19.74 6.11 14.29 23.44 -12.89%
EY 9.78 45.25 285.71 5.07 16.36 7.00 4.27 14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 1.03 1.18 0.92 1.41 1.40 -3.64%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 25/05/10 29/05/09 27/05/08 30/05/07 11/05/06 -
Price 0.19 0.125 0.12 0.14 0.12 0.12 0.14 -
P/RPS 1.05 0.18 0.01 0.53 0.41 0.59 0.74 5.99%
P/EPS 10.80 1.73 0.30 18.42 6.67 10.71 21.88 -11.09%
EY 9.26 57.92 333.33 5.43 15.00 9.33 4.57 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.84 0.88 1.10 1.00 1.06 1.31 -1.72%

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