[PCCS] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 30.09%
YoY- -3.98%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 278,822 273,158 260,960 251,799 232,691 224,763 227,455 14.52%
PBT 14,898 19,450 19,405 17,862 14,301 17,639 21,709 -22.17%
Tax -3,849 -4,496 -4,838 -3,464 -3,233 -3,450 -5,577 -21.88%
NP 11,049 14,954 14,567 14,398 11,068 14,189 16,132 -22.28%
-
NP to SH 11,049 14,954 14,567 14,398 11,068 14,189 16,132 -22.28%
-
Tax Rate 25.84% 23.12% 24.93% 19.39% 22.61% 19.56% 25.69% -
Total Cost 267,773 258,204 246,393 237,401 221,623 210,574 211,323 17.08%
-
Net Worth 109,541 109,863 116,246 116,211 109,861 103,412 102,639 4.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,012 - - 3,014 3,014 3,014 3,014 -0.04%
Div Payout % 27.27% - - 20.93% 27.23% 21.24% 18.68% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 109,541 109,863 116,246 116,211 109,861 103,412 102,639 4.43%
NOSH 59,999 59,966 60,253 60,011 59,990 60,019 60,280 -0.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.96% 5.47% 5.58% 5.72% 4.76% 6.31% 7.09% -
ROE 10.09% 13.61% 12.53% 12.39% 10.07% 13.72% 15.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 464.70 455.52 433.11 419.59 387.88 374.49 377.33 14.88%
EPS 18.42 24.94 24.18 23.99 18.45 23.64 26.76 -22.02%
DPS 5.00 0.00 0.00 5.00 5.00 5.02 5.00 0.00%
NAPS 1.8257 1.8321 1.9293 1.9365 1.8313 1.723 1.7027 4.75%
Adjusted Per Share Value based on latest NOSH - 60,011
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 125.02 122.48 117.01 112.90 104.34 100.78 101.99 14.52%
EPS 4.95 6.71 6.53 6.46 4.96 6.36 7.23 -22.30%
DPS 1.35 0.00 0.00 1.35 1.35 1.35 1.35 0.00%
NAPS 0.4912 0.4926 0.5212 0.5211 0.4926 0.4637 0.4602 4.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.27 1.21 1.06 1.18 1.23 1.42 1.50 -
P/RPS 0.27 0.27 0.24 0.28 0.32 0.38 0.40 -23.03%
P/EPS 6.90 4.85 4.38 4.92 6.67 6.01 5.61 14.78%
EY 14.50 20.61 22.81 20.33 15.00 16.65 17.84 -12.89%
DY 3.94 0.00 0.00 4.24 4.07 3.54 3.33 11.85%
P/NAPS 0.70 0.66 0.55 0.61 0.67 0.82 0.88 -14.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 01/10/03 19/05/03 25/02/03 21/11/02 20/08/02 28/05/02 -
Price 1.39 1.27 1.08 1.12 1.20 1.40 1.47 -
P/RPS 0.30 0.28 0.25 0.27 0.31 0.37 0.39 -16.03%
P/EPS 7.55 5.09 4.47 4.67 6.50 5.92 5.49 23.64%
EY 13.25 19.64 22.39 21.42 15.37 16.89 18.21 -19.08%
DY 3.60 0.00 0.00 4.46 4.17 3.59 3.40 3.88%
P/NAPS 0.76 0.69 0.56 0.58 0.66 0.81 0.86 -7.90%

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