[PUC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -145.71%
YoY- -140.0%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,051 6,312 16,010 4,926 5,022 4,193 3,552 14.59%
PBT 893 465 2,387 -74 661 718 456 11.84%
Tax 321 -97 -93 -54 -341 -240 -111 -
NP 1,214 368 2,294 -128 320 478 345 23.30%
-
NP to SH 1,179 184 2,297 -128 320 478 345 22.70%
-
Tax Rate -35.95% 20.86% 3.90% - 51.59% 33.43% 24.34% -
Total Cost 6,837 5,944 13,716 5,054 4,702 3,715 3,207 13.43%
-
Net Worth 167,937 110,676 115,125 13,248 15,476 17,012 12,344 54.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 167,937 110,676 115,125 13,248 15,476 17,012 12,344 54.44%
NOSH 1,062,222 920,000 918,800 106,666 96,249 108,636 84,146 52.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.08% 5.83% 14.33% -2.60% 6.37% 11.40% 9.71% -
ROE 0.70% 0.17% 2.00% -0.97% 2.07% 2.81% 2.79% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.76 0.69 1.74 4.62 5.22 3.86 4.22 -24.83%
EPS 0.11 0.02 0.25 -0.12 0.34 0.44 0.41 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1203 0.1253 0.1242 0.1608 0.1566 0.1467 1.25%
Adjusted Per Share Value based on latest NOSH - 106,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.29 0.23 0.58 0.18 0.18 0.15 0.13 14.29%
EPS 0.04 0.01 0.08 0.00 0.01 0.02 0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.04 0.0416 0.0048 0.0056 0.0061 0.0045 54.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.065 0.12 0.135 0.245 0.14 0.13 0.15 -
P/RPS 8.58 17.49 7.75 5.31 2.68 3.37 3.55 15.82%
P/EPS 58.56 600.00 54.00 -204.17 42.11 29.55 36.59 8.14%
EY 1.71 0.17 1.85 -0.49 2.37 3.38 2.73 -7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.00 1.08 1.97 0.87 0.83 1.02 -14.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 27/02/15 28/02/14 27/02/13 24/02/12 25/02/11 -
Price 0.09 0.085 0.145 0.185 0.145 0.16 0.17 -
P/RPS 11.87 12.39 8.32 4.01 2.78 4.15 4.03 19.70%
P/EPS 81.09 425.00 58.00 -154.17 43.61 36.36 41.46 11.81%
EY 1.23 0.24 1.72 -0.65 2.29 2.75 2.41 -10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 1.16 1.49 0.90 1.02 1.16 -11.15%

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