[PECCA] YoY Quarter Result on 30-Sep-2021 [#1]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 1876.92%
YoY- -89.94%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 64,046 54,864 22,791 33,146 34,899 27,137 26,664 15.71%
PBT 17,224 11,078 659 6,235 5,818 4,425 3,532 30.20%
Tax -4,179 -2,729 -156 -1,135 -1,248 -968 -745 33.27%
NP 13,045 8,349 503 5,100 4,570 3,457 2,787 29.32%
-
NP to SH 13,013 8,350 514 5,107 4,617 3,471 2,792 29.22%
-
Tax Rate 24.26% 24.63% 23.67% 18.20% 21.45% 21.88% 21.09% -
Total Cost 51,001 46,515 22,288 28,046 30,329 23,680 23,877 13.47%
-
Net Worth 218,242 187,359 16,156,938 153,011 170,182 162,848 165,571 4.70%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 7,517 - - - - - - -
Div Payout % 57.77% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 218,242 187,359 16,156,938 153,011 170,182 162,848 165,571 4.70%
NOSH 752,000 752,000 188,000 188,000 188,000 188,000 188,000 25.97%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.37% 15.22% 2.21% 15.39% 13.09% 12.74% 10.45% -
ROE 5.96% 4.46% 0.00% 3.34% 2.71% 2.13% 1.69% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.52 7.31 12.88 19.20 19.03 14.77 14.18 -8.13%
EPS 1.73 1.11 0.29 2.96 2.52 1.89 1.48 2.63%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.2497 91.31 0.8861 0.9281 0.8866 0.8807 -16.87%
Adjusted Per Share Value based on latest NOSH - 188,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.52 7.30 3.03 4.41 4.64 3.61 3.55 15.70%
EPS 1.73 1.11 0.07 0.68 0.61 0.46 0.37 29.29%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2905 0.2494 21.5043 0.2037 0.2265 0.2167 0.2204 4.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.22 0.885 2.96 1.31 1.12 0.795 1.55 -
P/RPS 14.32 12.10 22.98 6.82 5.88 5.38 10.93 4.60%
P/EPS 70.48 79.53 1,018.99 44.29 44.48 42.07 104.37 -6.33%
EY 1.42 1.26 0.10 2.26 2.25 2.38 0.96 6.73%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.54 0.03 1.48 1.21 0.90 1.76 15.59%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 23/11/22 26/11/21 27/11/20 29/11/19 26/11/18 28/11/17 -
Price 1.21 0.82 3.34 1.51 1.23 0.81 1.30 -
P/RPS 14.20 11.21 25.93 7.87 6.46 5.48 9.17 7.55%
P/EPS 69.90 73.69 1,149.80 51.06 48.85 42.86 87.54 -3.67%
EY 1.43 1.36 0.09 1.96 2.05 2.33 1.14 3.84%
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.28 0.04 1.70 1.33 0.91 1.48 18.83%

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