[PCCS] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 20.72%
YoY- 2688.39%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 448,763 425,884 404,712 418,099 408,131 409,173 387,178 10.35%
PBT 17,292 17,231 14,163 16,094 13,485 2,639 3,378 197.31%
Tax -2,599 -2,322 -2,117 -2,530 -2,400 -1,851 -1,886 23.85%
NP 14,693 14,909 12,046 13,564 11,085 788 1,492 360.07%
-
NP to SH 14,263 14,317 11,582 13,382 11,085 788 1,492 351.05%
-
Tax Rate 15.03% 13.48% 14.95% 15.72% 17.80% 70.14% 55.83% -
Total Cost 434,070 410,975 392,666 404,535 397,046 408,385 385,686 8.20%
-
Net Worth 120,200 134,921 129,944 128,841 120,000 120,810 119,950 0.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,005 2,400 2,400 2,400 2,400 - - -
Div Payout % 21.07% 16.76% 20.72% 17.93% 21.65% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 120,200 134,921 129,944 128,841 120,000 120,810 119,950 0.13%
NOSH 60,100 60,000 59,978 60,021 60,000 60,092 59,987 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.27% 3.50% 2.98% 3.24% 2.72% 0.19% 0.39% -
ROE 11.87% 10.61% 8.91% 10.39% 9.24% 0.65% 1.24% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 746.69 709.81 674.76 696.58 680.22 680.90 645.44 10.21%
EPS 23.73 23.86 19.31 22.30 18.48 1.31 2.49 350.12%
DPS 5.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.00 2.2487 2.1665 2.1466 2.00 2.0104 1.9996 0.01%
Adjusted Per Share Value based on latest NOSH - 60,021
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 201.22 190.96 181.47 187.47 183.00 183.47 173.61 10.34%
EPS 6.40 6.42 5.19 6.00 4.97 0.35 0.67 350.81%
DPS 1.35 1.08 1.08 1.08 1.08 0.00 0.00 -
NAPS 0.539 0.605 0.5827 0.5777 0.5381 0.5417 0.5378 0.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 0.90 0.94 0.92 1.01 1.11 1.01 -
P/RPS 0.13 0.13 0.14 0.13 0.15 0.16 0.16 -12.93%
P/EPS 4.21 3.77 4.87 4.13 5.47 84.65 40.61 -77.96%
EY 23.73 26.51 20.54 24.23 18.29 1.18 2.46 353.77%
DY 5.00 4.44 4.26 4.35 3.96 0.00 0.00 -
P/NAPS 0.50 0.40 0.43 0.43 0.51 0.55 0.51 -1.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 18/02/05 23/12/04 -
Price 0.94 0.98 0.96 0.95 0.87 1.10 1.04 -
P/RPS 0.13 0.14 0.14 0.14 0.13 0.16 0.16 -12.93%
P/EPS 3.96 4.11 4.97 4.26 4.71 83.89 41.81 -79.25%
EY 25.25 24.35 20.11 23.47 21.24 1.19 2.39 382.16%
DY 5.32 4.08 4.17 4.21 4.60 0.00 0.00 -
P/NAPS 0.47 0.44 0.44 0.44 0.44 0.55 0.52 -6.52%

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