[PCCS] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 23.61%
YoY- 1716.88%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 431,712 432,169 448,763 425,884 404,712 418,099 408,131 3.81%
PBT 17,018 13,269 17,292 17,231 14,163 16,094 13,485 16.76%
Tax -2,883 -2,274 -2,599 -2,322 -2,117 -2,530 -2,400 12.99%
NP 14,135 10,995 14,693 14,909 12,046 13,564 11,085 17.57%
-
NP to SH 14,042 10,626 14,263 14,317 11,582 13,382 11,085 17.05%
-
Tax Rate 16.94% 17.14% 15.03% 13.48% 14.95% 15.72% 17.80% -
Total Cost 417,577 421,174 434,070 410,975 392,666 404,535 397,046 3.41%
-
Net Worth 139,750 135,224 120,200 134,921 129,944 128,841 120,000 10.68%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,005 3,005 3,005 2,400 2,400 2,400 2,400 16.15%
Div Payout % 21.40% 28.28% 21.07% 16.76% 20.72% 17.93% 21.65% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,750 135,224 120,200 134,921 129,944 128,841 120,000 10.68%
NOSH 60,009 60,030 60,100 60,000 59,978 60,021 60,000 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.27% 2.54% 3.27% 3.50% 2.98% 3.24% 2.72% -
ROE 10.05% 7.86% 11.87% 10.61% 8.91% 10.39% 9.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 719.40 719.92 746.69 709.81 674.76 696.58 680.22 3.80%
EPS 23.40 17.70 23.73 23.86 19.31 22.30 18.48 17.02%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 16.02%
NAPS 2.3288 2.2526 2.00 2.2487 2.1665 2.1466 2.00 10.66%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 193.57 193.78 201.22 190.96 181.47 187.47 183.00 3.81%
EPS 6.30 4.76 6.40 6.42 5.19 6.00 4.97 17.10%
DPS 1.35 1.35 1.35 1.08 1.08 1.08 1.08 16.02%
NAPS 0.6266 0.6063 0.539 0.605 0.5827 0.5777 0.5381 10.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.98 0.94 1.00 0.90 0.94 0.92 1.01 -
P/RPS 0.14 0.13 0.13 0.13 0.14 0.13 0.15 -4.49%
P/EPS 4.19 5.31 4.21 3.77 4.87 4.13 5.47 -16.26%
EY 23.88 18.83 23.73 26.51 20.54 24.23 18.29 19.43%
DY 5.10 5.32 5.00 4.44 4.26 4.35 3.96 18.35%
P/NAPS 0.42 0.42 0.50 0.40 0.43 0.43 0.51 -12.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 22/08/06 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 -
Price 0.96 1.02 0.94 0.98 0.96 0.95 0.87 -
P/RPS 0.13 0.14 0.13 0.14 0.14 0.14 0.13 0.00%
P/EPS 4.10 5.76 3.96 4.11 4.97 4.26 4.71 -8.82%
EY 24.37 17.35 25.25 24.35 20.11 23.47 21.24 9.58%
DY 5.21 4.90 5.32 4.08 4.17 4.21 4.60 8.64%
P/NAPS 0.41 0.45 0.47 0.44 0.44 0.44 0.44 -4.59%

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