[PCCS] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -6.59%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 436,690 409,088 448,763 473,448 470,792 475,464 408,131 4.60%
PBT 19,666 10,588 17,292 18,332 20,214 26,680 13,486 28.56%
Tax -2,980 -2,204 -2,599 -1,781 -2,412 -3,504 -2,400 15.50%
NP 16,686 8,384 14,693 16,550 17,802 23,176 11,086 31.30%
-
NP to SH 16,432 7,900 14,263 15,761 16,874 22,448 11,086 29.96%
-
Tax Rate 15.15% 20.82% 15.03% 9.72% 11.93% 13.13% 17.80% -
Total Cost 420,004 400,704 434,070 456,897 452,990 452,288 397,045 3.81%
-
Net Worth 139,762 135,224 134,481 134,933 130,005 128,841 123,190 8.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 3,000 - - - 2,400 -
Div Payout % - - 21.04% - - - 21.66% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,762 135,224 134,481 134,933 130,005 128,841 123,190 8.76%
NOSH 60,014 60,030 60,017 60,005 60,007 60,021 60,019 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.82% 2.05% 3.27% 3.50% 3.78% 4.87% 2.72% -
ROE 11.76% 5.84% 10.61% 11.68% 12.98% 17.42% 9.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 727.64 681.47 747.72 789.01 784.56 792.16 680.00 4.61%
EPS 27.38 13.16 23.77 26.27 28.12 37.40 18.47 29.97%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.3288 2.2526 2.2407 2.2487 2.1665 2.1466 2.0525 8.77%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 195.81 183.43 201.22 212.29 211.10 213.19 183.00 4.60%
EPS 7.37 3.54 6.40 7.07 7.57 10.07 4.97 30.00%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 1.08 -
NAPS 0.6267 0.6063 0.603 0.605 0.5829 0.5777 0.5524 8.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.98 0.94 1.00 0.90 0.94 0.92 1.01 -
P/RPS 0.13 0.14 0.13 0.11 0.12 0.12 0.15 -9.09%
P/EPS 3.58 7.14 4.21 3.43 3.34 2.46 5.47 -24.59%
EY 27.94 14.00 23.76 29.19 29.91 40.65 18.29 32.60%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.96 -
P/NAPS 0.42 0.42 0.45 0.40 0.43 0.43 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 22/08/06 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 -
Price 0.96 1.02 0.94 0.98 0.96 0.95 0.87 -
P/RPS 0.13 0.15 0.13 0.12 0.12 0.12 0.13 0.00%
P/EPS 3.51 7.75 3.96 3.73 3.41 2.54 4.71 -17.78%
EY 28.52 12.90 25.28 26.80 29.29 39.37 21.23 21.72%
DY 0.00 0.00 5.32 0.00 0.00 0.00 4.60 -
P/NAPS 0.41 0.45 0.42 0.44 0.44 0.44 0.42 -1.59%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment