[PUC] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 114.81%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 5,163 4,174 4,744 3,003 5,411 4,207 4,084 3.98%
PBT 496 451 458 625 596 223 49 47.02%
Tax -124 -113 -115 -45 -71 0 0 -
NP 372 338 343 580 525 223 49 40.14%
-
NP to SH 372 338 343 580 525 223 49 40.14%
-
Tax Rate 25.00% 25.06% 25.11% 7.20% 11.91% 0.00% 0.00% -
Total Cost 4,791 3,836 4,401 2,423 4,886 3,984 4,035 2.90%
-
Net Worth 15,013 14,233 13,059 10,501 9,614 8,793 7,699 11.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 15,013 14,233 13,059 10,501 9,614 8,793 7,699 11.76%
NOSH 95,384 93,888 83,658 76,315 75,000 74,333 69,999 5.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.21% 8.10% 7.23% 19.31% 9.70% 5.30% 1.20% -
ROE 2.48% 2.37% 2.63% 5.52% 5.46% 2.54% 0.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.41 4.45 5.67 3.93 7.21 5.66 5.83 -1.23%
EPS 0.39 0.36 0.41 0.76 0.70 0.30 0.07 33.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.1516 0.1561 0.1376 0.1282 0.1183 0.11 6.14%
Adjusted Per Share Value based on latest NOSH - 76,315
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.19 0.15 0.17 0.11 0.20 0.15 0.15 4.01%
EPS 0.01 0.01 0.01 0.02 0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0052 0.0048 0.0039 0.0035 0.0032 0.0028 11.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.10 0.13 0.08 0.15 0.16 0.16 -
P/RPS 2.96 2.25 2.29 2.03 2.08 2.83 2.74 1.29%
P/EPS 41.03 27.78 31.71 10.53 21.43 53.33 228.57 -24.87%
EY 2.44 3.60 3.15 9.50 4.67 1.88 0.44 33.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 0.83 0.58 1.17 1.35 1.45 -5.68%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 18/11/11 30/11/10 19/11/09 13/11/08 13/11/07 15/11/06 -
Price 0.15 0.15 0.12 0.12 0.12 0.14 0.15 -
P/RPS 2.77 3.37 2.12 3.05 1.66 2.47 2.57 1.25%
P/EPS 38.46 41.67 29.27 15.79 17.14 46.67 214.29 -24.87%
EY 2.60 2.40 3.42 6.33 5.83 2.14 0.47 32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.77 0.87 0.94 1.18 1.36 -5.79%

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