[PCCS] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -33.58%
YoY- 149.69%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 365,189 440,753 427,580 543,645 494,604 570,841 366,222 -0.04%
PBT -2,557 11,250 24,360 15,301 -9,613 4,500 -18,186 -27.86%
Tax -2,416 -5,606 -6,401 -8,278 -1,464 106 -418 33.92%
NP -4,973 5,644 17,958 7,022 -11,077 4,606 -18,605 -19.72%
-
NP to SH -3,741 7,981 18,348 6,517 -13,116 6,770 -18,212 -23.16%
-
Tax Rate - 49.83% 26.28% 54.10% - -2.36% - -
Total Cost 370,162 435,109 409,621 536,622 505,681 566,234 384,827 -0.64%
-
Net Worth 152,421 145,076 133,040 93,582 87,041 167,776 104,948 6.41%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 2,800 2,800 - - - - -
Div Payout % - 35.09% 15.26% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 152,421 145,076 133,040 93,582 87,041 167,776 104,948 6.41%
NOSH 211,638 210,042 210,042 210,042 60,012 88,159 58,748 23.78%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -1.36% 1.28% 4.20% 1.29% -2.24% 0.81% -5.08% -
ROE -2.45% 5.50% 13.79% 6.96% -15.07% 4.04% -17.35% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 173.51 209.84 203.57 905.89 824.18 647.51 623.37 -19.18%
EPS -1.77 3.80 8.73 11.71 -18.45 7.68 -31.00 -37.91%
DPS 0.00 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.7242 0.6907 0.6334 1.5594 1.4504 1.9031 1.7864 -13.95%
Adjusted Per Share Value based on latest NOSH - 210,042
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 163.79 197.69 191.78 243.84 221.84 256.03 164.26 -0.04%
EPS -1.68 3.58 8.23 2.92 -5.88 3.04 -8.17 -23.15%
DPS 0.00 1.26 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.6836 0.6507 0.5967 0.4197 0.3904 0.7525 0.4707 6.41%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.445 0.415 0.19 0.23 0.31 0.735 0.45 -
P/RPS 0.26 0.20 0.09 0.03 0.04 0.11 0.07 24.42%
P/EPS -25.03 10.92 2.18 2.12 -1.42 9.57 -1.45 60.69%
EY -3.99 9.16 45.98 47.22 -70.50 10.45 -68.89 -37.77%
DY 0.00 3.21 7.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.30 0.15 0.21 0.39 0.25 16.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 26/02/20 27/02/19 28/02/18 28/02/17 23/02/16 25/02/15 -
Price 0.455 0.395 0.23 0.315 0.33 0.77 0.535 -
P/RPS 0.26 0.19 0.11 0.03 0.04 0.12 0.09 19.32%
P/EPS -25.60 10.40 2.63 2.90 -1.51 10.03 -1.73 56.62%
EY -3.91 9.62 37.98 34.48 -66.23 9.97 -57.94 -36.16%
DY 0.00 3.38 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.36 0.20 0.23 0.40 0.30 13.14%

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