[PUC] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PUC] PUC BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 19.65%
YoY- -57.86%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 57,335 50,733 40,564 24,014 37,085 42,408 21,226 18.00%
PBT 10,229 -15,697 1,641 2,237 4,511 7,963 2,440 26.96%
Tax -2,103 -472 42 -213 -100 -559 -786 17.81%
NP 8,126 -16,169 1,683 2,024 4,411 7,404 1,654 30.36%
-
NP to SH 8,126 -16,184 1,621 1,900 4,509 7,421 1,654 30.36%
-
Tax Rate 20.56% - -2.56% 9.52% 2.22% 7.02% 32.21% -
Total Cost 49,209 66,902 38,881 21,990 32,674 35,004 19,572 16.60%
-
Net Worth 253,447 194,550 205,374 177,689 119,097 112,133 15,921 58.57%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 253,447 194,550 205,374 177,689 119,097 112,133 15,921 58.57%
NOSH 2,200,836 1,486,250 1,250,000 1,132,500 990,000 852,727 96,551 68.34%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.17% -31.87% 4.15% 8.43% 11.89% 17.46% 7.79% -
ROE 3.21% -8.32% 0.79% 1.07% 3.79% 6.62% 10.39% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.69 3.41 3.25 2.12 3.75 4.97 21.98 -29.52%
EPS 0.38 -1.09 0.13 0.17 0.46 0.87 1.71 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1309 0.1643 0.1569 0.1203 0.1315 0.1649 -5.32%
Adjusted Per Share Value based on latest NOSH - 1,132,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.11 1.87 1.50 0.89 1.37 1.56 0.78 18.03%
EPS 0.30 -0.60 0.06 0.07 0.17 0.27 0.06 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0718 0.0757 0.0655 0.0439 0.0414 0.0059 58.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.065 0.15 0.135 0.06 0.08 0.21 0.195 -
P/RPS 2.42 4.39 4.16 2.83 2.14 4.22 0.89 18.13%
P/EPS 17.08 -13.78 104.10 35.76 17.56 24.13 11.38 6.99%
EY 5.85 -7.26 0.96 2.80 5.69 4.14 8.78 -6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.15 0.82 0.38 0.67 1.60 1.18 -11.94%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 29/11/18 24/11/17 24/11/16 27/11/15 27/11/14 22/11/13 -
Price 0.05 0.12 0.21 0.06 0.125 0.195 0.245 -
P/RPS 1.86 3.52 6.47 2.83 3.34 3.92 1.11 8.98%
P/EPS 13.14 -11.02 161.94 35.76 27.45 22.41 14.30 -1.39%
EY 7.61 -9.07 0.62 2.80 3.64 4.46 6.99 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.92 1.28 0.38 1.04 1.48 1.49 -19.01%

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