[PCCS] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 30.57%
YoY- -293.72%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 440,753 427,580 543,645 494,604 570,841 366,222 413,380 1.07%
PBT 11,250 24,360 15,301 -9,613 4,500 -18,186 6,148 10.59%
Tax -5,606 -6,401 -8,278 -1,464 106 -418 -2,678 13.09%
NP 5,644 17,958 7,022 -11,077 4,606 -18,605 3,469 8.44%
-
NP to SH 7,981 18,348 6,517 -13,116 6,770 -18,212 3,318 15.74%
-
Tax Rate 49.83% 26.28% 54.10% - -2.36% - 43.56% -
Total Cost 435,109 409,621 536,622 505,681 566,234 384,827 409,910 0.99%
-
Net Worth 145,076 133,040 93,582 87,041 167,776 104,948 112,136 4.38%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,800 2,800 - - - - - -
Div Payout % 35.09% 15.26% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 145,076 133,040 93,582 87,041 167,776 104,948 112,136 4.38%
NOSH 210,042 210,042 210,042 60,012 88,159 58,748 57,350 24.14%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.28% 4.20% 1.29% -2.24% 0.81% -5.08% 0.84% -
ROE 5.50% 13.79% 6.96% -15.07% 4.04% -17.35% 2.96% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 209.84 203.57 905.89 824.18 647.51 623.37 720.80 -18.58%
EPS 3.80 8.73 11.71 -18.45 7.68 -31.00 5.79 -6.77%
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6907 0.6334 1.5594 1.4504 1.9031 1.7864 1.9553 -15.91%
Adjusted Per Share Value based on latest NOSH - 60,012
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 197.63 191.72 243.76 221.77 255.96 164.21 185.35 1.07%
EPS 3.58 8.23 2.92 -5.88 3.04 -8.17 1.49 15.72%
DPS 1.26 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 0.5965 0.4196 0.3903 0.7523 0.4706 0.5028 4.38%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.415 0.19 0.23 0.31 0.735 0.45 0.52 -
P/RPS 0.20 0.09 0.03 0.04 0.11 0.07 0.07 19.11%
P/EPS 10.92 2.18 2.12 -1.42 9.57 -1.45 8.99 3.29%
EY 9.16 45.98 47.22 -70.50 10.45 -68.89 11.13 -3.19%
DY 3.21 7.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.30 0.15 0.21 0.39 0.25 0.27 14.22%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 28/02/17 23/02/16 25/02/15 21/02/14 -
Price 0.395 0.23 0.315 0.33 0.77 0.535 0.475 -
P/RPS 0.19 0.11 0.03 0.04 0.12 0.09 0.07 18.09%
P/EPS 10.40 2.63 2.90 -1.51 10.03 -1.73 8.21 4.01%
EY 9.62 37.98 34.48 -66.23 9.97 -57.94 12.18 -3.85%
DY 3.38 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.20 0.23 0.40 0.30 0.24 15.50%

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