[PECCA] QoQ Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 26,664 31,771 25,276 33,846 31,273 33,572 27,008 -0.85% QoQ % -16.07% 25.70% -25.32% 8.23% -6.85% 24.30% - Horiz. % 98.73% 117.64% 93.59% 125.32% 115.79% 124.30% 100.00%
PBT 3,532 4,576 2,705 6,747 5,590 4,113 3,995 -7.88% QoQ % -22.81% 69.17% -59.91% 20.70% 35.91% 2.95% - Horiz. % 88.41% 114.54% 67.71% 168.89% 139.92% 102.95% 100.00%
Tax -745 -1,888 -437 -1,567 -1,187 -1,366 -953 -15.13% QoQ % 60.54% -332.04% 72.11% -32.01% 13.10% -43.34% - Horiz. % 78.17% 198.11% 45.86% 164.43% 124.55% 143.34% 100.00%
NP 2,787 2,688 2,268 5,180 4,403 2,747 3,042 -5.66% QoQ % 3.68% 18.52% -56.22% 17.65% 60.28% -9.70% - Horiz. % 91.62% 88.36% 74.56% 170.28% 144.74% 90.30% 100.00%
NP to SH 2,792 2,745 2,313 5,196 4,428 2,780 3,081 -6.35% QoQ % 1.71% 18.68% -55.48% 17.34% 59.28% -9.77% - Horiz. % 90.62% 89.09% 75.07% 168.65% 143.72% 90.23% 100.00%
Tax Rate 21.09 % 41.26 % 16.16 % 23.23 % 21.23 % 33.21 % 23.85 % -7.87% QoQ % -48.89% 155.32% -30.43% 9.42% -36.07% 39.25% - Horiz. % 88.43% 173.00% 67.76% 97.40% 89.01% 139.25% 100.00%
Total Cost 23,877 29,083 23,008 28,666 26,870 30,825 23,966 -0.25% QoQ % -17.90% 26.40% -19.74% 6.68% -12.83% 28.62% - Horiz. % 99.63% 121.35% 96.00% 119.61% 112.12% 128.62% 100.00%
Net Worth 165,571 163,560 161,398 162,883 161,322 148,943 81,254 60.66% QoQ % 1.23% 1.34% -0.91% 0.97% 8.31% 83.30% - Horiz. % 203.77% 201.29% 198.63% 200.46% 198.54% 183.30% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 5,640 - 3,760 - 3,570 2,800 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 27.49% - Horiz. % 0.00% 201.36% 0.00% 134.24% 0.00% 127.49% 100.00%
Div Payout % - % 205.46 % - % 72.36 % - % 128.45 % 90.91 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 41.29% - Horiz. % 0.00% 226.00% 0.00% 79.60% 0.00% 141.29% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 165,571 163,560 161,398 162,883 161,322 148,943 81,254 60.66% QoQ % 1.23% 1.34% -0.91% 0.97% 8.31% 83.30% - Horiz. % 203.77% 201.29% 198.63% 200.46% 198.54% 183.30% 100.00%
NOSH 188,000 188,000 188,000 188,000 188,000 178,546 140,045 21.67% QoQ % 0.00% 0.00% 0.00% 0.00% 5.29% 27.49% - Horiz. % 134.24% 134.24% 134.24% 134.24% 134.24% 127.49% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.45 % 8.46 % 8.97 % 15.30 % 14.08 % 8.18 % 11.26 % -4.85% QoQ % 23.52% -5.69% -41.37% 8.66% 72.13% -27.35% - Horiz. % 92.81% 75.13% 79.66% 135.88% 125.04% 72.65% 100.00%
ROE 1.69 % 1.68 % 1.43 % 3.19 % 2.74 % 1.87 % 3.79 % -41.60% QoQ % 0.60% 17.48% -55.17% 16.42% 46.52% -50.66% - Horiz. % 44.59% 44.33% 37.73% 84.17% 72.30% 49.34% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.18 16.90 13.44 18.00 16.63 18.80 19.29 -18.53% QoQ % -16.09% 25.74% -25.33% 8.24% -11.54% -2.54% - Horiz. % 73.51% 87.61% 69.67% 93.31% 86.21% 97.46% 100.00%
EPS 1.48 1.46 1.23 2.76 2.36 1.56 2.20 -23.21% QoQ % 1.37% 18.70% -55.43% 16.95% 51.28% -29.09% - Horiz. % 67.27% 66.36% 55.91% 125.45% 107.27% 70.91% 100.00%
DPS 0.00 3.00 0.00 2.00 0.00 2.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.00% 0.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.8807 0.8700 0.8585 0.8664 0.8581 0.8342 0.5802 32.05% QoQ % 1.23% 1.34% -0.91% 0.97% 2.87% 43.78% - Horiz. % 151.79% 149.95% 147.97% 149.33% 147.90% 143.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 188,000 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.18 16.90 13.44 18.00 16.63 17.86 14.37 -0.88% QoQ % -16.09% 25.74% -25.33% 8.24% -6.89% 24.29% - Horiz. % 98.68% 117.61% 93.53% 125.26% 115.73% 124.29% 100.00%
EPS 1.48 1.46 1.23 2.76 2.36 1.48 1.64 -6.61% QoQ % 1.37% 18.70% -55.43% 16.95% 59.46% -9.76% - Horiz. % 90.24% 89.02% 75.00% 168.29% 143.90% 90.24% 100.00%
DPS 0.00 3.00 0.00 2.00 0.00 1.90 1.49 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 27.52% - Horiz. % 0.00% 201.34% 0.00% 134.23% 0.00% 127.52% 100.00%
NAPS 0.8807 0.8700 0.8585 0.8664 0.8581 0.7923 0.4322 60.66% QoQ % 1.23% 1.34% -0.91% 0.97% 8.30% 83.32% - Horiz. % 203.77% 201.30% 198.63% 200.46% 198.54% 183.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 - -
Price 1.5500 1.6100 1.5700 1.5900 1.9500 1.6000 0.0000 -
P/RPS 10.93 9.53 11.68 8.83 11.72 8.51 0.00 - QoQ % 14.69% -18.41% 32.28% -24.66% 37.72% 0.00% - Horiz. % 128.44% 111.99% 137.25% 103.76% 137.72% 100.00% -
P/EPS 104.37 110.27 127.61 57.53 82.79 102.76 0.00 - QoQ % -5.35% -13.59% 121.81% -30.51% -19.43% 0.00% - Horiz. % 101.57% 107.31% 124.18% 55.98% 80.57% 100.00% -
EY 0.96 0.91 0.78 1.74 1.21 0.97 0.00 - QoQ % 5.49% 16.67% -55.17% 43.80% 24.74% 0.00% - Horiz. % 98.97% 93.81% 80.41% 179.38% 124.74% 100.00% -
DY 0.00 1.86 0.00 1.26 0.00 1.25 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 148.80% 0.00% 100.80% 0.00% 100.00% -
P/NAPS 1.76 1.85 1.83 1.84 2.27 1.92 0.00 - QoQ % -4.86% 1.09% -0.54% -18.94% 18.23% 0.00% - Horiz. % 91.67% 96.35% 95.31% 95.83% 118.23% 100.00% -
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 23/08/17 22/05/17 23/02/17 23/11/16 25/08/16 24/05/16 -
Price 1.3000 1.5000 1.5400 1.5400 1.8000 1.7900 1.5800 -
P/RPS 9.17 8.88 11.45 8.55 10.82 9.52 8.19 7.82% QoQ % 3.27% -22.45% 33.92% -20.98% 13.66% 16.24% - Horiz. % 111.97% 108.42% 139.80% 104.40% 132.11% 116.24% 100.00%
P/EPS 87.54 102.73 125.17 55.72 76.42 114.96 71.82 14.09% QoQ % -14.79% -17.93% 124.64% -27.09% -33.52% 60.07% - Horiz. % 121.89% 143.04% 174.28% 77.58% 106.40% 160.07% 100.00%
EY 1.14 0.97 0.80 1.79 1.31 0.87 1.39 -12.37% QoQ % 17.53% 21.25% -55.31% 36.64% 50.57% -37.41% - Horiz. % 82.01% 69.78% 57.55% 128.78% 94.24% 62.59% 100.00%
DY 0.00 2.00 0.00 1.30 0.00 1.12 1.27 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.81% - Horiz. % 0.00% 157.48% 0.00% 102.36% 0.00% 88.19% 100.00%
P/NAPS 1.48 1.72 1.79 1.78 2.10 2.15 2.72 -33.33% QoQ % -13.95% -3.91% 0.56% -15.24% -2.33% -20.96% - Horiz. % 54.41% 63.24% 65.81% 65.44% 77.21% 79.04% 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 2nd Quarter Results (31.12.16).pdf 
