[PCCS] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock

[PCCS] PCCS GROUP BHD

Announcement Date

31-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

31-Mar-2023 [#4]

Profit Trend

QoQ- -19.46%

YoY- 134.71%

Quarter Report

PCCS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	356,676	364,880	391,096	463,412	454,065	546,726	677,196	-34.70%
YoY %	-2.25%	-6.70%	-15.61%	2.06%	-16.95%	-19.27%	-	-
Horiz. %	52.67%	53.88%	57.75%	68.43%	67.05%	80.73%	100.00%	-
PBT	-1,890	-3,074	8,012	17,583	22,802	49,006	73,780	-
YoY %	38.52%	-138.37%	-54.43%	-22.89%	-53.47%	-33.58%	-	-
Horiz. %	-2.56%	-4.17%	10.86%	23.83%	30.91%	66.42%	100.00%	-
Tax	46	-2,578	-2,836	-2,889	-5,633	-8,010	-12,528	-
YoY %	101.78%	9.10%	1.83%	48.71%	29.68%	36.06%	-	-
Horiz. %	-0.37%	20.58%	22.64%	23.06%	44.96%	63.94%	100.00%	-
NP	-1,844	-5,652	5,176	14,694	17,169	40,996	61,252	-
YoY %	67.37%	-209.20%	-64.77%	-14.42%	-58.12%	-33.07%	-	-
Horiz. %	-3.01%	-9.23%	8.45%	23.99%	28.03%	66.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-213	-3,770	6,432	17,608	21,861	45,688	68,760	-
YoY %	94.35%	-158.61%	-63.47%	-19.45%	-52.15%	-33.55%	-	-
Horiz. %	-0.31%	-5.48%	9.35%	25.61%	31.79%	66.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	35.40%	16.43%	24.70%	16.34%	16.98%	-
YoY %	-	-	115.46%	-33.48%	51.16%	-3.77%	-	-
Horiz. %	-	-	208.48%	96.76%	145.47%	96.23%	100.00%	-
Total Cost	358,520	370,532	385,920	448,718	436,896	505,730	615,944	-30.21%
YoY %	-3.24%	-3.99%	-13.99%	2.71%	-13.61%	-17.89%	-	-
Horiz. %	58.21%	60.16%	62.66%	72.85%	70.93%	82.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,488	164,121	170,365	165,059	163,124	183,371	178,124	-4.01%
YoY %	2.05%	-3.67%	3.21%	1.19%	-11.04%	2.95%	-	-
Horiz. %	94.03%	92.14%	95.64%	92.67%	91.58%	102.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	2,973	4,460	8,920	13,049	17,399	25,842	51,592	-85.00%
YoY %	-33.34%	-50.00%	-31.64%	-25.00%	-32.67%	-49.91%	-	-
Horiz. %	5.76%	8.64%	17.29%	25.29%	33.72%	50.09%	100.00%	-
Div Payout %	0.00%	0.00%	138.69%	74.11%	79.59%	56.56%	75.03%	-
YoY %	0.00%	0.00%	87.14%	-6.89%	40.72%	-24.62%	-	-
Horiz. %	0.00%	0.00%	184.85%	98.77%	106.08%	75.38%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	167,488	164,121	170,365	165,059	163,124	183,371	178,124	-4.01%
YoY %	2.05%	-3.67%	3.21%	1.19%	-11.04%	2.95%	-	-
Horiz. %	94.03%	92.14%	95.64%	92.67%	91.58%	102.95%	100.00%	-
NOSH	223,020	223,020	223,020	223,020	223,020	217,950	214,970	2.47%
YoY %	0.00%	0.00%	0.00%	0.00%	2.33%	1.39%	-	-
Horiz. %	103.74%	103.74%	103.74%	103.74%	103.74%	101.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	-0.52%	-1.55%	1.32%	3.17%	3.78%	7.50%	9.04%	-
YoY %	66.45%	-217.42%	-58.36%	-16.14%	-49.60%	-17.04%	-	-
Horiz. %	-5.75%	-17.15%	14.60%	35.07%	41.81%	82.96%	100.00%	-
ROE	-0.13%	-2.30%	3.78%	10.67%	13.40%	24.92%	38.60%	-
YoY %	94.35%	-160.85%	-64.57%	-20.37%	-46.23%	-35.44%	-	-
Horiz. %	-0.34%	-5.96%	9.79%	27.64%	34.72%	64.56%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	159.93	163.61	175.36	213.06	208.77	253.88	315.02	-36.28%
YoY %	-2.25%	-6.70%	-17.69%	2.05%	-17.77%	-19.41%	-	-
Horiz. %	50.77%	51.94%	55.67%	67.63%	66.27%	80.59%	100.00%	-
EPS	-0.09	-1.70	2.88	8.10	10.05	21.22	32.00	-
YoY %	94.71%	-159.03%	-64.44%	-19.40%	-52.64%	-33.69%	-	-
Horiz. %	-0.28%	-5.31%	9.00%	25.31%	31.41%	66.31%	100.00%	-
DPS	1.33	2.00	4.00	6.00	8.00	12.00	24.00	-85.38%
YoY %	-33.50%	-50.00%	-33.33%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	5.54%	8.33%	16.67%	25.00%	33.33%	50.00%	100.00%	-
NAPS	0.751	0.7359	0.7639	0.7589	0.75	0.8515	0.8286	-6.32%
YoY %	2.05%	-3.67%	0.66%	1.19%	-11.92%	2.76%	-	-
Horiz. %	90.63%	88.81%	92.19%	91.59%	90.51%	102.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 223,020
RPS	159.93	163.61	175.36	207.79	203.60	245.15	303.65	-34.70%
YoY %	-2.25%	-6.70%	-15.61%	2.06%	-16.95%	-19.27%	-	-
Horiz. %	52.67%	53.88%	57.75%	68.43%	67.05%	80.73%	100.00%	-
EPS	-0.09	-1.70	2.88	7.90	9.80	20.49	30.83	-
YoY %	94.71%	-159.03%	-63.54%	-19.39%	-52.17%	-33.54%	-	-
Horiz. %	-0.29%	-5.51%	9.34%	25.62%	31.79%	66.46%	100.00%	-
DPS	1.33	2.00	4.00	5.85	7.80	11.59	23.13	-85.02%
YoY %	-33.50%	-50.00%	-31.62%	-25.00%	-32.70%	-49.89%	-	-
Horiz. %	5.75%	8.65%	17.29%	25.29%	33.72%	50.11%	100.00%	-
NAPS	0.751	0.7359	0.7639	0.7401	0.7314	0.8222	0.7987	-4.01%
YoY %	2.05%	-3.67%	3.22%	1.19%	-11.04%	2.94%	-	-
Horiz. %	94.03%	92.14%	95.64%	92.66%	91.57%	102.94%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	0.40	0.40	0.40	0.415	0.475	0.635	0.445	-
P/RPS	0.25	0.24	0.23	0.19	0.23	0.25	0.14	47.03%
YoY %	4.17%	4.35%	21.05%	-17.39%	-8.00%	78.57%	-	-
Horiz. %	178.57%	171.43%	164.29%	135.71%	164.29%	178.57%	100.00%	-
P/EPS	-418.16	-23.66	13.87	5.13	4.73	2.99	1.39	-
YoY %	-1,667.37%	-270.58%	170.37%	8.46%	58.19%	115.11%	-	-
Horiz. %	-30,083.45%	-1,702.16%	997.84%	369.06%	340.29%	215.11%	100.00%	-
EY	-0.24	-4.23	7.21	19.51	21.16	33.41	71.88	-
YoY %	94.33%	-158.67%	-63.04%	-7.80%	-36.67%	-53.52%	-	-
Horiz. %	-0.33%	-5.88%	10.03%	27.14%	29.44%	46.48%	100.00%	-
DY	3.33	5.00	10.00	14.46	16.84	18.90	53.93	-84.29%
YoY %	-33.40%	-50.00%	-30.84%	-14.13%	-10.90%	-64.95%	-	-
Horiz. %	6.17%	9.27%	18.54%	26.81%	31.23%	35.05%	100.00%	-
P/NAPS	0.53	0.54	0.52	0.55	0.63	0.75	0.54	-1.23%
YoY %	-1.85%	3.85%	-5.45%	-12.70%	-16.00%	38.89%	-	-
Horiz. %	98.15%	100.00%	96.30%	101.85%	116.67%	138.89%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	16/02/24	28/11/23	28/08/23	31/05/23	27/02/23	21/11/22	29/08/22	-
Price	0.36	0.42	0.41	0.42	0.49	0.50	0.69	-
P/RPS	0.23	0.26	0.23	0.20	0.23	0.20	0.22	2.99%
YoY %	-11.54%	13.04%	15.00%	-13.04%	15.00%	-9.09%	-	-
Horiz. %	104.55%	118.18%	104.55%	90.91%	104.55%	90.91%	100.00%	-
P/EPS	-376.35	-24.85	14.22	5.19	4.88	2.36	2.16	-
YoY %	-1,414.49%	-274.75%	173.99%	6.35%	106.78%	9.26%	-	-
Horiz. %	-17,423.61%	-1,150.46%	658.33%	240.28%	225.93%	109.26%	100.00%	-
EY	-0.27	-4.02	7.03	19.28	20.51	42.43	46.36	-
YoY %	93.28%	-157.18%	-63.54%	-6.00%	-51.66%	-8.48%	-	-
Horiz. %	-0.58%	-8.67%	15.16%	41.59%	44.24%	91.52%	100.00%	-
DY	3.70	4.76	9.76	14.29	16.33	24.00	34.78	-77.45%
YoY %	-22.27%	-51.23%	-31.70%	-12.49%	-31.96%	-30.99%	-	-
Horiz. %	10.64%	13.69%	28.06%	41.09%	46.95%	69.01%	100.00%	-
P/NAPS	0.48	0.57	0.54	0.55	0.65	0.59	0.83	-30.51%
YoY %	-15.79%	5.56%	-1.82%	-15.38%	10.17%	-28.92%	-	-
Horiz. %	57.83%	68.67%	65.06%	66.27%	78.31%	71.08%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos