[PECCA] YoY Quarter Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
Revenue 33,146 34,899 27,137 26,664 31,273 0 - - YoY % -5.02% 28.60% 1.77% -14.74% 0.00% - - Horiz. % 105.99% 111.59% 86.77% 85.26% 100.00% - -
PBT 6,235 5,818 4,425 3,532 5,590 0 - - YoY % 7.17% 31.48% 25.28% -36.82% 0.00% - - Horiz. % 111.54% 104.08% 79.16% 63.18% 100.00% - -
Tax -1,135 -1,248 -968 -745 -1,187 0 - - YoY % 9.05% -28.93% -29.93% 37.24% 0.00% - - Horiz. % 95.62% 105.14% 81.55% 62.76% 100.00% - -
NP 5,100 4,570 3,457 2,787 4,403 0 - - YoY % 11.60% 32.20% 24.04% -36.70% 0.00% - - Horiz. % 115.83% 103.79% 78.51% 63.30% 100.00% - -
NP to SH 5,107 4,617 3,471 2,792 4,428 0 - - YoY % 10.61% 33.02% 24.32% -36.95% 0.00% - - Horiz. % 115.33% 104.27% 78.39% 63.05% 100.00% - -
Tax Rate 18.20 % 21.45 % 21.88 % 21.09 % 21.23 % - % - % - YoY % -15.15% -1.97% 3.75% -0.66% 0.00% - - Horiz. % 85.73% 101.04% 103.06% 99.34% 100.00% - -
Total Cost 28,046 30,329 23,680 23,877 26,870 0 - - YoY % -7.53% 28.08% -0.83% -11.14% 0.00% - - Horiz. % 104.38% 112.87% 88.13% 88.86% 100.00% - -
Net Worth 153,011 170,182 162,848 165,571 161,322 - - - YoY % -10.09% 4.50% -1.64% 2.63% 0.00% - - Horiz. % 94.85% 105.49% 100.95% 102.63% 100.00% - -
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
Net Worth 153,011 170,182 162,848 165,571 161,322 - - - YoY % -10.09% 4.50% -1.64% 2.63% 0.00% - - Horiz. % 94.85% 105.49% 100.95% 102.63% 100.00% - -
NOSH 172,680 183,367 183,677 188,000 188,000 - - - YoY % -5.83% -0.17% -2.30% 0.00% 0.00% - - Horiz. % 91.85% 97.54% 97.70% 100.00% 100.00% - -
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
NP Margin 15.39 % 13.09 % 12.74 % 10.45 % 14.08 % - % - % - YoY % 17.57% 2.75% 21.91% -25.78% 0.00% - - Horiz. % 109.30% 92.97% 90.48% 74.22% 100.00% - -
ROE 3.34 % 2.71 % 2.13 % 1.69 % 2.74 % - % - % - YoY % 23.25% 27.23% 26.04% -38.32% 0.00% - - Horiz. % 121.90% 98.91% 77.74% 61.68% 100.00% - -
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
RPS 19.20 19.03 14.77 14.18 16.63 - - - YoY % 0.89% 28.84% 4.16% -14.73% 0.00% - - Horiz. % 115.45% 114.43% 88.82% 85.27% 100.00% - -
EPS 2.96 2.52 1.89 1.48 2.36 0.00 - - YoY % 17.46% 33.33% 27.70% -37.29% 0.00% - - Horiz. % 125.42% 106.78% 80.08% 62.71% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.8861 0.9281 0.8866 0.8807 0.8581 - - - YoY % -4.53% 4.68% 0.67% 2.63% 0.00% - - Horiz. % 103.26% 108.16% 103.32% 102.63% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 188,000 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
RPS 17.63 18.56 14.43 14.18 16.63 - - - YoY % -5.01% 28.62% 1.76% -14.73% 0.00% - - Horiz. % 106.01% 111.61% 86.77% 85.27% 100.00% - -
EPS 2.72 2.46 1.85 1.48 2.36 0.00 - - YoY % 10.57% 32.97% 25.00% -37.29% 0.00% - - Horiz. % 115.25% 104.24% 78.39% 62.71% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.8139 0.9052 0.8662 0.8807 0.8581 - - - YoY % -10.09% 4.50% -1.65% 2.63% 0.00% - - Horiz. % 94.85% 105.49% 100.94% 102.63% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 - - -
Price 1.3100 1.1200 0.7950 1.5500 1.9500 0.0000 - -
P/RPS 6.82 5.88 5.38 10.93 11.72 0.00 - - YoY % 15.99% 9.29% -50.78% -6.74% 0.00% - - Horiz. % 58.19% 50.17% 45.90% 93.26% 100.00% - -
P/EPS 44.29 44.48 42.07 104.37 82.79 0.00 - - YoY % -0.43% 5.73% -59.69% 26.07% 0.00% - - Horiz. % 53.50% 53.73% 50.82% 126.07% 100.00% - -
EY 2.26 2.25 2.38 0.96 1.21 0.00 - - YoY % 0.44% -5.46% 147.92% -20.66% 0.00% - - Horiz. % 186.78% 185.95% 196.69% 79.34% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.48 1.21 0.90 1.76 2.27 0.00 - - YoY % 22.31% 34.44% -48.86% -22.47% 0.00% - - Horiz. % 65.20% 53.30% 39.65% 77.53% 100.00% - -
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 - CAGR
Date 27/11/20 29/11/19 26/11/18 28/11/17 23/11/16 - - -
Price 1.5100 1.2300 0.8100 1.3000 1.8000 0.0000 - -
P/RPS 7.87 6.46 5.48 9.17 10.82 0.00 - - YoY % 21.83% 17.88% -40.24% -15.25% 0.00% - - Horiz. % 72.74% 59.70% 50.65% 84.75% 100.00% - -
P/EPS 51.06 48.85 42.86 87.54 76.42 0.00 - - YoY % 4.52% 13.98% -51.04% 14.55% 0.00% - - Horiz. % 66.81% 63.92% 56.08% 114.55% 100.00% - -
EY 1.96 2.05 2.33 1.14 1.31 0.00 - - YoY % -4.39% -12.02% 104.39% -12.98% 0.00% - - Horiz. % 149.62% 156.49% 177.86% 87.02% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.70 1.33 0.91 1.48 2.10 0.00 - - YoY % 27.82% 46.15% -38.51% -29.52% 0.00% - - Horiz. % 80.95% 63.33% 43.33% 70.48% 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 2020 1st Quarter Results - 29 NOV 2019.pdf 
