[PECCA] YoY Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
Revenue 31,367 33,675 27,834 33,846 31,593 0 - - YoY % -6.85% 20.99% -17.76% 7.13% 0.00% - - Horiz. % 99.28% 106.59% 88.10% 107.13% 100.00% - -
PBT 5,297 7,502 3,607 6,747 6,045 0 - - YoY % -29.39% 107.98% -46.54% 11.61% 0.00% - - Horiz. % 87.63% 124.10% 59.67% 111.61% 100.00% - -
Tax -1,212 -1,636 -781 -1,567 -1,406 0 - - YoY % 25.92% -109.48% 50.16% -11.45% 0.00% - - Horiz. % 86.20% 116.36% 55.55% 111.45% 100.00% - -
NP 4,085 5,866 2,826 5,180 4,639 0 - - YoY % -30.36% 107.57% -45.44% 11.66% 0.00% - - Horiz. % 88.06% 126.45% 60.92% 111.66% 100.00% - -
NP to SH 4,145 5,741 2,864 5,196 4,619 0 - - YoY % -27.80% 100.45% -44.88% 12.49% 0.00% - - Horiz. % 89.74% 124.29% 62.00% 112.49% 100.00% - -
Tax Rate 22.88 % 21.81 % 21.65 % 23.23 % 23.26 % - % - % - YoY % 4.91% 0.74% -6.80% -0.13% 0.00% - - Horiz. % 98.37% 93.77% 93.08% 99.87% 100.00% - -
Total Cost 27,282 27,809 25,008 28,666 26,954 0 - - YoY % -1.90% 11.20% -12.76% 6.35% 0.00% - - Horiz. % 101.22% 103.17% 92.78% 106.35% 100.00% - -
Net Worth 167,410 163,086 161,623 162,883 78,410 - - - YoY % 2.65% 0.91% -0.77% 107.73% 0.00% - - Horiz. % 213.50% 207.99% 206.12% 207.73% 100.00% - -
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
Div - - 3,760 3,760 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
Div Payout % - % - % 131.28 % 72.36 % - % - % - % - YoY % 0.00% 0.00% 81.43% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 181.43% 100.00% - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
Net Worth 167,410 163,086 161,623 162,883 78,410 - - - YoY % 2.65% 0.91% -0.77% 107.73% 0.00% - - Horiz. % 213.50% 207.99% 206.12% 207.73% 100.00% - -
NOSH 183,363 183,677 188,000 188,000 140,395 - - - YoY % -0.17% -2.30% 0.00% 33.91% 0.00% - - Horiz. % 130.60% 130.83% 133.91% 133.91% 100.00% - -
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
NP Margin 13.02 % 17.42 % 10.15 % 15.30 % 14.68 % - % - % - YoY % -25.26% 71.63% -33.66% 4.22% 0.00% - - Horiz. % 88.69% 118.66% 69.14% 104.22% 100.00% - -
ROE 2.48 % 3.52 % 1.77 % 3.19 % 5.89 % - % - % - YoY % -29.55% 98.87% -44.51% -45.84% 0.00% - - Horiz. % 42.11% 59.76% 30.05% 54.16% 100.00% - -
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
RPS 17.11 18.33 14.81 18.00 22.50 - - - YoY % -6.66% 23.77% -17.72% -20.00% 0.00% - - Horiz. % 76.04% 81.47% 65.82% 80.00% 100.00% - -
EPS 2.26 3.13 1.54 2.76 3.29 0.00 - - YoY % -27.80% 103.25% -44.20% -16.11% 0.00% - - Horiz. % 68.69% 95.14% 46.81% 83.89% 100.00% - -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.9130 0.8879 0.8597 0.8664 0.5585 - - - YoY % 2.83% 3.28% -0.77% 55.13% 0.00% - - Horiz. % 163.47% 158.98% 153.93% 155.13% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 188,000 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
RPS 16.68 17.91 14.81 18.00 16.80 - - - YoY % -6.87% 20.93% -17.72% 7.14% 0.00% - - Horiz. % 99.29% 106.61% 88.15% 107.14% 100.00% - -
EPS 2.20 3.05 1.54 2.76 2.46 0.00 - - YoY % -27.87% 98.05% -44.20% 12.20% 0.00% - - Horiz. % 89.43% 123.98% 62.60% 112.20% 100.00% - -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.8905 0.8675 0.8597 0.8664 0.4171 - - - YoY % 2.65% 0.91% -0.77% 107.72% 0.00% - - Horiz. % 213.50% 207.98% 206.11% 207.72% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 - - - -
Price 1.0900 0.7350 1.5500 1.5900 0.0000 0.0000 - -
P/RPS 6.37 4.01 10.47 8.83 0.00 0.00 - - YoY % 58.85% -61.70% 18.57% 0.00% 0.00% - - Horiz. % 72.14% 45.41% 118.57% 100.00% - - -
P/EPS 48.22 23.52 101.75 57.53 0.00 0.00 - - YoY % 105.02% -76.88% 76.86% 0.00% 0.00% - - Horiz. % 83.82% 40.88% 176.86% 100.00% - - -
EY 2.07 4.25 0.98 1.74 0.00 0.00 - - YoY % -51.29% 333.67% -43.68% 0.00% 0.00% - - Horiz. % 118.97% 244.25% 56.32% 100.00% - - -
DY 0.00 0.00 1.29 1.26 0.00 0.00 - - YoY % 0.00% 0.00% 2.38% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 102.38% 100.00% - - -
P/NAPS 1.19 0.83 1.80 1.84 0.00 0.00 - - YoY % 43.37% -53.89% -2.17% 0.00% 0.00% - - Horiz. % 64.67% 45.11% 97.83% 100.00% - - -
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - CAGR
Date 21/02/20 28/02/19 27/02/18 23/02/17 - - - -
Price 1.0600 0.9400 1.3500 1.5400 0.0000 0.0000 - -
P/RPS 6.20 5.13 9.12 8.55 0.00 0.00 - - YoY % 20.86% -43.75% 6.67% 0.00% 0.00% - - Horiz. % 72.51% 60.00% 106.67% 100.00% - - -
P/EPS 46.89 30.07 88.62 55.72 0.00 0.00 - - YoY % 55.94% -66.07% 59.05% 0.00% 0.00% - - Horiz. % 84.15% 53.97% 159.05% 100.00% - - -
EY 2.13 3.33 1.13 1.79 0.00 0.00 - - YoY % -36.04% 194.69% -36.87% 0.00% 0.00% - - Horiz. % 118.99% 186.03% 63.13% 100.00% - - -
DY 0.00 0.00 1.48 1.30 0.00 0.00 - - YoY % 0.00% 0.00% 13.85% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 113.85% 100.00% - - -
P/NAPS 1.16 1.06 1.57 1.78 0.00 0.00 - - YoY % 9.43% -32.48% -11.80% 0.00% 0.00% - - Horiz. % 65.17% 59.55% 88.20% 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
Pecca Group 2019 2nd Quarter Results-Final.pdf 
