[PCCS] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -30.03%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 448,763 408,131 304,567 259,687 227,455 294,976 201,584 14.26%
PBT 17,292 13,486 1,077 18,818 21,709 25,844 22,053 -3.97%
Tax -2,599 -2,400 -1,378 -4,825 -5,577 -10,870 -10,419 -20.65%
NP 14,693 11,086 -301 13,993 16,132 14,974 11,634 3.96%
-
NP to SH 14,263 11,086 -301 13,993 16,132 14,974 11,634 3.45%
-
Tax Rate 15.03% 17.80% 127.95% 25.64% 25.69% 42.06% 47.25% -
Total Cost 434,070 397,045 304,868 245,694 211,323 280,002 189,950 14.76%
-
Net Worth 134,481 123,190 112,524 106,609 102,149 85,375 73,256 10.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,000 2,400 - 3,000 - - - -
Div Payout % 21.04% 21.66% - 21.44% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 134,481 123,190 112,524 106,609 102,149 85,375 73,256 10.64%
NOSH 60,017 60,019 60,270 60,004 59,992 36,000 35,996 8.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.27% 2.72% -0.10% 5.39% 7.09% 5.08% 5.77% -
ROE 10.61% 9.00% -0.27% 13.13% 15.79% 17.54% 15.88% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 747.72 680.00 505.34 432.78 379.14 819.37 560.01 4.93%
EPS 23.77 18.47 -0.50 23.30 26.89 24.96 32.32 -4.98%
DPS 5.00 4.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.2407 2.0525 1.867 1.7767 1.7027 2.3715 2.0351 1.61%
Adjusted Per Share Value based on latest NOSH - 60,253
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 201.22 183.00 136.56 116.44 101.99 132.26 90.39 14.26%
EPS 6.40 4.97 -0.13 6.27 7.23 6.71 5.22 3.45%
DPS 1.35 1.08 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.603 0.5524 0.5045 0.478 0.458 0.3828 0.3285 10.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 1.01 1.26 1.06 1.50 1.95 3.42 -
P/RPS 0.13 0.15 0.25 0.24 0.40 0.24 0.61 -22.70%
P/EPS 4.21 5.47 -252.29 4.55 5.58 4.69 10.58 -14.23%
EY 23.76 18.29 -0.40 22.00 17.93 21.33 9.45 16.60%
DY 5.00 3.96 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.67 0.60 0.88 0.82 1.68 -19.70%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 24/05/05 27/05/04 19/05/03 28/05/02 30/05/01 19/07/00 -
Price 0.94 0.87 1.13 1.08 1.47 1.86 2.60 -
P/RPS 0.13 0.13 0.22 0.25 0.39 0.23 0.46 -18.98%
P/EPS 3.96 4.71 -226.26 4.63 5.47 4.47 8.04 -11.12%
EY 25.28 21.23 -0.44 21.59 18.29 22.36 12.43 12.55%
DY 5.32 4.60 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.61 0.61 0.86 0.78 1.28 -16.94%

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