[PUC] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.61%
YoY- 121.11%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 37,482 16,204 14,269 11,825 12,063 11,306 15,213 16.20%
PBT 8,038 1,780 1,416 1,439 650 1,126 1,223 36.84%
Tax -506 -446 -355 -360 -162 -131 -159 21.27%
NP 7,532 1,334 1,061 1,079 488 995 1,064 38.54%
-
NP to SH 7,549 1,334 1,061 1,079 488 995 1,064 38.59%
-
Tax Rate 6.30% 25.06% 25.07% 25.02% 24.92% 11.63% 13.00% -
Total Cost 29,950 14,870 13,208 10,746 11,575 10,311 14,149 13.30%
-
Net Worth 111,538 15,712 14,910 13,980 11,902 10,451 9,674 50.27%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,538 15,712 14,910 13,980 11,902 10,451 9,674 50.27%
NOSH 848,202 95,285 94,732 92,222 76,250 75,954 75,460 49.64%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.09% 8.23% 7.44% 9.12% 4.05% 8.80% 6.99% -
ROE 6.77% 8.49% 7.12% 7.72% 4.10% 9.52% 11.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.42 17.01 15.06 12.82 15.82 14.89 20.16 -22.33%
EPS 0.89 1.40 1.12 1.17 0.64 1.31 1.41 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1649 0.1574 0.1516 0.1561 0.1376 0.1282 0.42%
Adjusted Per Share Value based on latest NOSH - 93,888
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.38 0.60 0.52 0.43 0.44 0.42 0.56 16.21%
EPS 0.28 0.05 0.04 0.04 0.02 0.04 0.04 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0058 0.0055 0.0051 0.0044 0.0038 0.0036 49.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.21 0.195 0.16 0.10 0.13 0.08 0.15 -
P/RPS 4.75 1.15 1.06 0.78 0.82 0.54 0.74 36.30%
P/EPS 23.60 13.93 14.29 8.55 20.31 6.11 10.64 14.19%
EY 4.24 7.18 7.00 11.70 4.92 16.38 9.40 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.18 1.02 0.66 0.83 0.58 1.17 5.35%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 -
Price 0.195 0.245 0.15 0.15 0.12 0.12 0.12 -
P/RPS 4.41 1.44 1.00 1.17 0.76 0.81 0.60 39.41%
P/EPS 21.91 17.50 13.39 12.82 18.75 9.16 8.51 17.06%
EY 4.56 5.71 7.47 7.80 5.33 10.92 11.75 -14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.49 0.95 0.99 0.77 0.87 0.94 7.85%

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