[PCCS] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -13.45%
YoY- 676.27%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 432,169 448,763 425,884 404,712 418,099 408,131 409,173 3.72%
PBT 13,269 17,292 17,231 14,163 16,094 13,485 2,639 194.36%
Tax -2,274 -2,599 -2,322 -2,117 -2,530 -2,400 -1,851 14.75%
NP 10,995 14,693 14,909 12,046 13,564 11,085 788 482.38%
-
NP to SH 10,626 14,263 14,317 11,582 13,382 11,085 788 469.24%
-
Tax Rate 17.14% 15.03% 13.48% 14.95% 15.72% 17.80% 70.14% -
Total Cost 421,174 434,070 410,975 392,666 404,535 397,046 408,385 2.08%
-
Net Worth 135,224 120,200 134,921 129,944 128,841 120,000 120,810 7.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,005 3,005 2,400 2,400 2,400 2,400 - -
Div Payout % 28.28% 21.07% 16.76% 20.72% 17.93% 21.65% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 135,224 120,200 134,921 129,944 128,841 120,000 120,810 7.82%
NOSH 60,030 60,100 60,000 59,978 60,021 60,000 60,092 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.54% 3.27% 3.50% 2.98% 3.24% 2.72% 0.19% -
ROE 7.86% 11.87% 10.61% 8.91% 10.39% 9.24% 0.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 719.92 746.69 709.81 674.76 696.58 680.22 680.90 3.79%
EPS 17.70 23.73 23.86 19.31 22.30 18.48 1.31 469.99%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 2.2526 2.00 2.2487 2.1665 2.1466 2.00 2.0104 7.90%
Adjusted Per Share Value based on latest NOSH - 59,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 193.78 201.22 190.96 181.47 187.47 183.00 183.47 3.72%
EPS 4.76 6.40 6.42 5.19 6.00 4.97 0.35 472.49%
DPS 1.35 1.35 1.08 1.08 1.08 1.08 0.00 -
NAPS 0.6063 0.539 0.605 0.5827 0.5777 0.5381 0.5417 7.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.94 1.00 0.90 0.94 0.92 1.01 1.11 -
P/RPS 0.13 0.13 0.13 0.14 0.13 0.15 0.16 -12.96%
P/EPS 5.31 4.21 3.77 4.87 4.13 5.47 84.65 -84.29%
EY 18.83 23.73 26.51 20.54 24.23 18.29 1.18 537.06%
DY 5.32 5.00 4.44 4.26 4.35 3.96 0.00 -
P/NAPS 0.42 0.50 0.40 0.43 0.43 0.51 0.55 -16.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 18/02/05 -
Price 1.02 0.94 0.98 0.96 0.95 0.87 1.10 -
P/RPS 0.14 0.13 0.14 0.14 0.14 0.13 0.16 -8.53%
P/EPS 5.76 3.96 4.11 4.97 4.26 4.71 83.89 -83.31%
EY 17.35 25.25 24.35 20.11 23.47 21.24 1.19 499.74%
DY 4.90 5.32 4.08 4.17 4.21 4.60 0.00 -
P/NAPS 0.45 0.47 0.44 0.44 0.44 0.44 0.55 -12.55%

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