[PECCA] QoQ Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,185 28,985 27,834 26,664 31,771 25,276 33,846 -9.43% QoQ % 0.69% 4.14% 4.39% -16.07% 25.70% -25.32% - Horiz. % 86.23% 85.64% 82.24% 78.78% 93.87% 74.68% 100.00%
PBT 3,223 2,575 3,607 3,532 4,576 2,705 6,747 -38.97% QoQ % 25.17% -28.61% 2.12% -22.81% 69.17% -59.91% - Horiz. % 47.77% 38.17% 53.46% 52.35% 67.82% 40.09% 100.00%
Tax -760 -573 -781 -745 -1,888 -437 -1,567 -38.35% QoQ % -32.64% 26.63% -4.83% 60.54% -332.04% 72.11% - Horiz. % 48.50% 36.57% 49.84% 47.54% 120.49% 27.89% 100.00%
NP 2,463 2,002 2,826 2,787 2,688 2,268 5,180 -39.16% QoQ % 23.03% -29.16% 1.40% 3.68% 18.52% -56.22% - Horiz. % 47.55% 38.65% 54.56% 53.80% 51.89% 43.78% 100.00%
NP to SH 2,514 2,046 2,864 2,792 2,745 2,313 5,196 -38.45% QoQ % 22.87% -28.56% 2.58% 1.71% 18.68% -55.48% - Horiz. % 48.38% 39.38% 55.12% 53.73% 52.83% 44.52% 100.00%
Tax Rate 23.58 % 22.25 % 21.65 % 21.09 % 41.26 % 16.16 % 23.23 % 1.00% QoQ % 5.98% 2.77% 2.66% -48.89% 155.32% -30.43% - Horiz. % 101.51% 95.78% 93.20% 90.79% 177.62% 69.57% 100.00%
Total Cost 26,722 26,983 25,008 23,877 29,083 23,008 28,666 -4.59% QoQ % -0.97% 7.90% 4.74% -17.90% 26.40% -19.74% - Horiz. % 93.22% 94.13% 87.24% 83.29% 101.45% 80.26% 100.00%
Net Worth 159,846 160,291 161,623 165,571 163,560 161,398 162,883 -1.25% QoQ % -0.28% -0.82% -2.38% 1.23% 1.34% -0.91% - Horiz. % 98.14% 98.41% 99.23% 101.65% 100.42% 99.09% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,520 - 3,760 - 5,640 - 3,760 29.27% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 146.81% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
Div Payout % 219.58 % - % 131.28 % - % 205.46 % - % 72.36 % 110.03% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 303.45% 0.00% 181.43% 0.00% 283.94% 0.00% 100.00%
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 159,846 160,291 161,623 165,571 163,560 161,398 162,883 -1.25% QoQ % -0.28% -0.82% -2.38% 1.23% 1.34% -0.91% - Horiz. % 98.14% 98.41% 99.23% 101.65% 100.42% 99.09% 100.00%
NOSH 184,007 184,710 188,000 188,000 188,000 188,000 188,000 -1.42% QoQ % -0.38% -1.75% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.88% 98.25% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.44 % 6.91 % 10.15 % 10.45 % 8.46 % 8.97 % 15.30 % -32.81% QoQ % 22.14% -31.92% -2.87% 23.52% -5.69% -41.37% - Horiz. % 55.16% 45.16% 66.34% 68.30% 55.29% 58.63% 100.00%
ROE 1.57 % 1.28 % 1.77 % 1.69 % 1.68 % 1.43 % 3.19 % -37.74% QoQ % 22.66% -27.68% 4.73% 0.60% 17.48% -55.17% - Horiz. % 49.22% 40.13% 55.49% 52.98% 52.66% 44.83% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.86 15.69 14.81 14.18 16.90 13.44 18.00 -8.11% QoQ % 1.08% 5.94% 4.44% -16.09% 25.74% -25.33% - Horiz. % 88.11% 87.17% 82.28% 78.78% 93.89% 74.67% 100.00%
EPS 1.37 1.11 1.54 1.48 1.46 1.23 2.76 -37.39% QoQ % 23.42% -27.92% 4.05% 1.37% 18.70% -55.43% - Horiz. % 49.64% 40.22% 55.80% 53.62% 52.90% 44.57% 100.00%
DPS 3.00 0.00 2.00 0.00 3.00 0.00 2.00 31.13% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
NAPS 0.8687 0.8678 0.8597 0.8807 0.8700 0.8585 0.8664 0.18% QoQ % 0.10% 0.94% -2.38% 1.23% 1.34% -0.91% - Horiz. % 100.27% 100.16% 99.23% 101.65% 100.42% 99.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 188,000 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.52 15.42 14.81 14.18 16.90 13.44 18.00 -9.43% QoQ % 0.65% 4.12% 4.44% -16.09% 25.74% -25.33% - Horiz. % 86.22% 85.67% 82.28% 78.78% 93.89% 74.67% 100.00%
EPS 1.34 1.09 1.54 1.48 1.46 1.23 2.76 -38.31% QoQ % 22.94% -29.22% 4.05% 1.37% 18.70% -55.43% - Horiz. % 48.55% 39.49% 55.80% 53.62% 52.90% 44.57% 100.00%
DPS 2.94 0.00 2.00 0.00 3.00 0.00 2.00 29.38% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 147.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
NAPS 0.8502 0.8526 0.8597 0.8807 0.8700 0.8585 0.8664 -1.25% QoQ % -0.28% -0.83% -2.38% 1.23% 1.34% -0.91% - Horiz. % 98.13% 98.41% 99.23% 101.65% 100.42% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8700 1.2600 1.5500 1.5500 1.6100 1.5700 1.5900 -
P/RPS 5.49 8.03 10.47 10.93 9.53 11.68 8.83 -27.22% QoQ % -31.63% -23.30% -4.21% 14.69% -18.41% 32.28% - Horiz. % 62.17% 90.94% 118.57% 123.78% 107.93% 132.28% 100.00%
P/EPS 63.68 113.75 101.75 104.37 110.27 127.61 57.53 7.03% QoQ % -44.02% 11.79% -2.51% -5.35% -13.59% 121.81% - Horiz. % 110.69% 197.72% 176.86% 181.42% 191.67% 221.81% 100.00%
EY 1.57 0.88 0.98 0.96 0.91 0.78 1.74 -6.64% QoQ % 78.41% -10.20% 2.08% 5.49% 16.67% -55.17% - Horiz. % 90.23% 50.57% 56.32% 55.17% 52.30% 44.83% 100.00%
DY 3.45 0.00 1.29 0.00 1.86 0.00 1.26 96.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 273.81% 0.00% 102.38% 0.00% 147.62% 0.00% 100.00%
P/NAPS 1.00 1.45 1.80 1.76 1.85 1.83 1.84 -33.48% QoQ % -31.03% -19.44% 2.27% -4.86% 1.09% -0.54% - Horiz. % 54.35% 78.80% 97.83% 95.65% 100.54% 99.46% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 28/11/17 23/08/17 22/05/17 23/02/17 -
Price 0.8900 0.8800 1.3500 1.3000 1.5000 1.5400 1.5400 -
P/RPS 5.61 5.61 9.12 9.17 8.88 11.45 8.55 -24.55% QoQ % 0.00% -38.49% -0.55% 3.27% -22.45% 33.92% - Horiz. % 65.61% 65.61% 106.67% 107.25% 103.86% 133.92% 100.00%
P/EPS 65.14 79.45 88.62 87.54 102.73 125.17 55.72 11.01% QoQ % -18.01% -10.35% 1.23% -14.79% -17.93% 124.64% - Horiz. % 116.91% 142.59% 159.05% 157.11% 184.37% 224.64% 100.00%
EY 1.54 1.26 1.13 1.14 0.97 0.80 1.79 -9.57% QoQ % 22.22% 11.50% -0.88% 17.53% 21.25% -55.31% - Horiz. % 86.03% 70.39% 63.13% 63.69% 54.19% 44.69% 100.00%
DY 3.37 0.00 1.48 0.00 2.00 0.00 1.30 89.04% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 259.23% 0.00% 113.85% 0.00% 153.85% 0.00% 100.00%
P/NAPS 1.02 1.01 1.57 1.48 1.72 1.79 1.78 -31.08% QoQ % 0.99% -35.67% 6.08% -13.95% -3.91% 0.56% - Horiz. % 57.30% 56.74% 88.20% 83.15% 96.63% 100.56% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PGB-1st Quarter Results (30.09.2017).pdf 
