[PECCA] QoQ Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 35,900 34,663 33,675 27,137 29,185 28,985 27,834 18.54% QoQ % 3.57% 2.93% 24.09% -7.02% 0.69% 4.14% - Horiz. % 128.98% 124.53% 120.99% 97.50% 104.85% 104.14% 100.00%
PBT 4,005 6,247 7,502 4,425 3,223 2,575 3,607 7.25% QoQ % -35.89% -16.73% 69.54% 37.29% 25.17% -28.61% - Horiz. % 111.03% 173.19% 207.98% 122.68% 89.35% 71.39% 100.00%
Tax -1,123 -1,780 -1,636 -968 -760 -573 -781 27.48% QoQ % 36.91% -8.80% -69.01% -27.37% -32.64% 26.63% - Horiz. % 143.79% 227.91% 209.48% 123.94% 97.31% 73.37% 100.00%
NP 2,882 4,467 5,866 3,457 2,463 2,002 2,826 1.32% QoQ % -35.48% -23.85% 69.68% 40.36% 23.03% -29.16% - Horiz. % 101.98% 158.07% 207.57% 122.33% 87.15% 70.84% 100.00%
NP to SH 2,866 4,538 5,741 3,471 2,514 2,046 2,864 0.05% QoQ % -36.84% -20.95% 65.40% 38.07% 22.87% -28.56% - Horiz. % 100.07% 158.45% 200.45% 121.19% 87.78% 71.44% 100.00%
Tax Rate 28.04 % 28.49 % 21.81 % 21.88 % 23.58 % 22.25 % 21.65 % 18.87% QoQ % -1.58% 30.63% -0.32% -7.21% 5.98% 2.77% - Horiz. % 129.52% 131.59% 100.74% 101.06% 108.91% 102.77% 100.00%
Total Cost 33,018 30,196 27,809 23,680 26,722 26,983 25,008 20.41% QoQ % 9.35% 8.58% 17.44% -11.38% -0.97% 7.90% - Horiz. % 132.03% 120.75% 111.20% 94.69% 106.85% 107.90% 100.00%
Net Worth 165,580 167,623 163,086 162,848 159,846 160,291 161,623 1.63% QoQ % -1.22% 2.78% 0.15% 1.88% -0.28% -0.82% - Horiz. % 102.45% 103.71% 100.91% 100.76% 98.90% 99.18% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 5,520 - 3,760 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 146.81% 0.00% 100.00%
Div Payout % - % - % - % - % 219.58 % - % 131.28 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 167.26% 0.00% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 165,580 167,623 163,086 162,848 159,846 160,291 161,623 1.63% QoQ % -1.22% 2.78% 0.15% 1.88% -0.28% -0.82% - Horiz. % 102.45% 103.71% 100.91% 100.76% 98.90% 99.18% 100.00%
NOSH 183,367 183,677 183,677 183,677 184,007 184,710 188,000 -1.65% QoQ % -0.17% 0.00% 0.00% -0.18% -0.38% -1.75% - Horiz. % 97.54% 97.70% 97.70% 97.70% 97.88% 98.25% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.03 % 12.89 % 17.42 % 12.74 % 8.44 % 6.91 % 10.15 % -14.50% QoQ % -37.70% -26.00% 36.73% 50.95% 22.14% -31.92% - Horiz. % 79.11% 127.00% 171.63% 125.52% 83.15% 68.08% 100.00%
ROE 1.73 % 2.71 % 3.52 % 2.13 % 1.57 % 1.28 % 1.77 % -1.52% QoQ % -36.16% -23.01% 65.26% 35.67% 22.66% -27.68% - Horiz. % 97.74% 153.11% 198.87% 120.34% 88.70% 72.32% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.58 18.87 18.33 14.77 15.86 15.69 14.81 20.52% QoQ % 3.76% 2.95% 24.10% -6.87% 1.08% 5.94% - Horiz. % 132.21% 127.41% 123.77% 99.73% 107.09% 105.94% 100.00%
EPS 1.56 2.47 3.13 1.89 1.37 1.11 1.54 0.87% QoQ % -36.84% -21.09% 65.61% 37.96% 23.42% -27.92% - Horiz. % 101.30% 160.39% 203.25% 122.73% 88.96% 72.08% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 150.00% 0.00% 100.00%
NAPS 0.9030 0.9126 0.8879 0.8866 0.8687 0.8678 0.8597 3.34% QoQ % -1.05% 2.78% 0.15% 2.06% 0.10% 0.94% - Horiz. % 105.04% 106.15% 103.28% 103.13% 101.05% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 188,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.10 18.44 17.91 14.43 15.52 15.42 14.81 18.54% QoQ % 3.58% 2.96% 24.12% -7.02% 0.65% 4.12% - Horiz. % 128.97% 124.51% 120.93% 97.43% 104.79% 104.12% 100.00%
EPS 1.52 2.41 3.05 1.85 1.34 1.09 1.54 -0.87% QoQ % -36.93% -20.98% 64.86% 38.06% 22.94% -29.22% - Horiz. % 98.70% 156.49% 198.05% 120.13% 87.01% 70.78% 100.00%
DPS 0.00 0.00 0.00 0.00 2.94 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 147.00% 0.00% 100.00%
NAPS 0.8807 0.8916 0.8675 0.8662 0.8502 0.8526 0.8597 1.63% QoQ % -1.22% 2.78% 0.15% 1.88% -0.28% -0.83% - Horiz. % 102.44% 103.71% 100.91% 100.76% 98.89% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.1600 1.0600 0.7350 0.7950 0.8700 1.2600 1.5500 -
P/RPS 5.92 5.62 4.01 5.38 5.49 8.03 10.47 -31.69% QoQ % 5.34% 40.15% -25.46% -2.00% -31.63% -23.30% - Horiz. % 56.54% 53.68% 38.30% 51.38% 52.44% 76.70% 100.00%
P/EPS 74.22 42.90 23.52 42.07 63.68 113.75 101.75 -19.01% QoQ % 73.01% 82.40% -44.09% -33.94% -44.02% 11.79% - Horiz. % 72.94% 42.16% 23.12% 41.35% 62.58% 111.79% 100.00%
EY 1.35 2.33 4.25 2.38 1.57 0.88 0.98 23.88% QoQ % -42.06% -45.18% 78.57% 51.59% 78.41% -10.20% - Horiz. % 137.76% 237.76% 433.67% 242.86% 160.20% 89.80% 100.00%
DY 0.00 0.00 0.00 0.00 3.45 0.00 1.29 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 267.44% 0.00% 100.00%
P/NAPS 1.28 1.16 0.83 0.90 1.00 1.45 1.80 -20.38% QoQ % 10.34% 39.76% -7.78% -10.00% -31.03% -19.44% - Horiz. % 71.11% 64.44% 46.11% 50.00% 55.56% 80.56% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 28/02/19 26/11/18 23/08/18 24/05/18 27/02/18 -
Price 1.2700 1.0700 0.9400 0.8100 0.8900 0.8800 1.3500 -
P/RPS 6.49 5.67 5.13 5.48 5.61 5.61 9.12 -20.34% QoQ % 14.46% 10.53% -6.39% -2.32% 0.00% -38.49% - Horiz. % 71.16% 62.17% 56.25% 60.09% 61.51% 61.51% 100.00%
P/EPS 81.25 43.31 30.07 42.86 65.14 79.45 88.62 -5.64% QoQ % 87.60% 44.03% -29.84% -34.20% -18.01% -10.35% - Horiz. % 91.68% 48.87% 33.93% 48.36% 73.50% 89.65% 100.00%
EY 1.23 2.31 3.33 2.33 1.54 1.26 1.13 5.83% QoQ % -46.75% -30.63% 42.92% 51.30% 22.22% 11.50% - Horiz. % 108.85% 204.42% 294.69% 206.19% 136.28% 111.50% 100.00%
DY 0.00 0.00 0.00 0.00 3.37 0.00 1.48 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 227.70% 0.00% 100.00%
P/NAPS 1.41 1.17 1.06 0.91 1.02 1.01 1.57 -6.93% QoQ % 20.51% 10.38% 16.48% -10.78% 0.99% -35.67% - Horiz. % 89.81% 74.52% 67.52% 57.96% 64.97% 64.33% 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 2019 1st Quarter Results (final) (2).pdf 
