[PECCA] QoQ TTM Result on 30-Jun-2021 [#4]

Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 4.01%
YoY- 129.28%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 143,283 140,131 134,395 144,750 130,287 110,982 102,887 24.73%
PBT 19,872 20,001 20,222 25,798 23,503 14,331 11,743 42.05%
Tax -5,254 -5,427 -5,601 -6,580 -5,018 -3,557 -2,935 47.48%
NP 14,618 14,574 14,621 19,218 18,485 10,774 8,808 40.21%
-
NP to SH 14,630 14,589 14,639 19,232 18,491 10,785 8,878 39.55%
-
Tax Rate 26.44% 27.13% 27.70% 25.51% 21.35% 24.82% 24.99% -
Total Cost 128,665 125,557 119,774 125,532 111,802 100,208 94,079 23.23%
-
Net Worth 179,545 169,999 16,156,938 16,701,455 16,710,630 159,055 153,011 11.26%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - 2,911 8,354 8,354 -
Div Payout % - - - - 15.74% 77.47% 94.11% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 179,545 169,999 16,156,938 16,701,455 16,710,630 159,055 153,011 11.26%
NOSH 188,000 188,000 188,000 188,000 188,000 188,000 188,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.20% 10.40% 10.88% 13.28% 14.19% 9.71% 8.56% -
ROE 8.15% 8.58% 0.09% 0.12% 0.11% 6.78% 5.80% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 77.11 76.11 75.95 78.89 71.01 64.27 59.58 18.77%
EPS 7.87 7.92 8.27 10.48 10.08 6.25 5.14 32.87%
DPS 0.00 0.00 0.00 0.00 1.59 4.84 4.84 -
NAPS 0.9663 0.9233 91.31 91.03 91.08 0.9211 0.8861 5.95%
Adjusted Per Share Value based on latest NOSH - 188,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.07 18.65 17.89 19.27 17.34 14.77 13.69 24.75%
EPS 1.95 1.94 1.95 2.56 2.46 1.44 1.18 39.81%
DPS 0.00 0.00 0.00 0.00 0.39 1.11 1.11 -
NAPS 0.239 0.2263 21.5043 22.229 22.2412 0.2117 0.2037 11.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.05 3.42 2.96 4.18 2.86 1.65 1.31 -
P/RPS 3.96 4.49 3.90 5.30 4.03 2.57 2.20 48.02%
P/EPS 38.74 43.16 35.78 39.88 28.38 26.42 25.48 32.25%
EY 2.58 2.32 2.79 2.51 3.52 3.79 3.92 -24.35%
DY 0.00 0.00 0.00 0.00 0.55 2.93 3.69 -
P/NAPS 3.16 3.70 0.03 0.05 0.03 1.79 1.48 65.88%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 26/11/21 13/09/21 21/05/21 26/02/21 27/11/20 -
Price 2.91 3.26 3.34 2.97 4.22 2.07 1.51 -
P/RPS 3.77 4.28 4.40 3.76 5.94 3.22 2.53 30.49%
P/EPS 36.96 41.14 40.37 28.33 41.87 33.14 29.37 16.57%
EY 2.71 2.43 2.48 3.53 2.39 3.02 3.40 -14.04%
DY 0.00 0.00 0.00 0.00 0.38 2.34 3.20 -
P/NAPS 3.01 3.53 0.04 0.03 0.05 2.25 1.70 46.40%

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