[PCCS] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 283.55%
YoY- 127.02%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 417,504 570,204 487,626 595,252 348,834 423,198 309,866 5.09%
PBT 23,506 17,348 -22,080 4,416 -22,460 7,204 -5,804 -
Tax -5,676 -7,536 -1,568 -886 -622 -2,966 -1,882 20.18%
NP 17,830 9,812 -23,648 3,530 -23,082 4,238 -7,686 -
-
NP to SH 18,416 9,812 -18,890 6,292 -23,290 3,380 -7,686 -
-
Tax Rate 24.15% 43.44% - 20.06% - 41.17% - -
Total Cost 399,674 560,392 511,274 591,722 371,916 418,960 317,552 3.90%
-
Net Worth 128,398 92,718 87,485 199,460 107,681 92,686 117,613 1.47%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,200 - - - - - - -
Div Payout % 22.81% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 128,398 92,718 87,485 199,460 107,681 92,686 117,613 1.47%
NOSH 210,042 60,012 60,012 107,006 60,556 47,875 60,046 23.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.27% 1.72% -4.85% 0.59% -6.62% 1.00% -2.48% -
ROE 14.34% 10.58% -21.59% 3.15% -21.63% 3.65% -6.53% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 198.77 950.15 812.55 556.27 576.05 883.96 516.04 -14.69%
EPS 8.76 16.36 -39.40 5.88 -38.46 7.06 -12.80 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6113 1.545 1.4578 1.864 1.7782 1.936 1.9587 -17.63%
Adjusted Per Share Value based on latest NOSH - 90,977
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 187.26 255.75 218.71 266.98 156.46 189.81 138.98 5.09%
EPS 8.26 4.40 -8.47 2.82 -10.45 1.52 -3.45 -
DPS 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.4159 0.3924 0.8946 0.483 0.4157 0.5275 1.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.225 0.535 0.405 0.40 0.61 0.55 0.47 -
P/RPS 0.11 0.06 0.05 0.07 0.11 0.06 0.09 3.39%
P/EPS 2.57 3.27 -1.29 6.80 -1.59 7.79 -3.67 -
EY 38.97 30.56 -77.72 14.70 -63.05 12.84 -27.23 -
DY 8.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.28 0.21 0.34 0.28 0.24 7.47%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 20/11/15 28/11/14 21/11/13 30/11/12 -
Price 0.195 0.27 0.365 0.525 0.535 0.445 0.45 -
P/RPS 0.10 0.03 0.04 0.09 0.09 0.05 0.09 1.77%
P/EPS 2.22 1.65 -1.16 8.93 -1.39 6.30 -3.52 -
EY 44.96 60.56 -86.24 11.20 -71.89 15.87 -28.44 -
DY 10.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.25 0.28 0.30 0.23 0.23 5.65%

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