[PECCA] YoY Quarter Result on 31-Dec-2020 [#2]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 18.5%
YoY- 46.01%
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 64,758 53,482 45,198 39,462 31,367 33,675 27,834 15.10%
PBT 17,821 11,132 7,664 7,885 5,297 7,502 3,607 30.49%
Tax -4,432 -2,720 -1,660 -1,834 -1,212 -1,636 -781 33.53%
NP 13,389 8,412 6,004 6,051 4,085 5,866 2,826 29.58%
-
NP to SH 13,380 8,408 6,002 6,052 4,145 5,741 2,864 29.27%
-
Tax Rate 24.87% 24.43% 21.66% 23.26% 22.88% 21.81% 21.65% -
Total Cost 51,369 45,070 39,194 33,411 27,282 27,809 25,008 12.74%
-
Net Worth 224,106 196,065 169,999 159,055 167,410 163,086 161,623 5.59%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,517 - - - - - 3,760 12.23%
Div Payout % 56.19% - - - - - 131.28% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 224,106 196,065 169,999 159,055 167,410 163,086 161,623 5.59%
NOSH 752,000 752,000 188,000 188,000 188,000 188,000 188,000 25.97%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.68% 15.73% 13.28% 15.33% 13.02% 17.42% 10.15% -
ROE 5.97% 4.29% 3.53% 3.80% 2.48% 3.52% 1.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.61 7.11 24.55 22.85 17.11 18.33 14.81 -8.63%
EPS 1.78 1.12 3.26 3.50 2.26 3.13 1.54 2.44%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.2981 0.2608 0.9233 0.9211 0.913 0.8879 0.8597 -16.17%
Adjusted Per Share Value based on latest NOSH - 188,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.62 7.12 6.02 5.25 4.17 4.48 3.70 15.13%
EPS 1.78 1.12 0.80 0.81 0.55 0.76 0.38 29.33%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.50 12.24%
NAPS 0.2983 0.261 0.2263 0.2117 0.2228 0.2171 0.2151 5.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.30 0.83 3.42 1.65 1.09 0.735 1.55 -
P/RPS 15.09 11.67 13.93 7.22 6.37 4.01 10.47 6.27%
P/EPS 73.04 74.21 104.91 47.08 48.22 23.52 101.75 -5.37%
EY 1.37 1.35 0.95 2.12 2.07 4.25 0.98 5.73%
DY 0.77 0.00 0.00 0.00 0.00 0.00 1.29 -8.23%
P/NAPS 4.36 3.18 3.70 1.79 1.19 0.83 1.80 15.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 25/02/22 26/02/21 21/02/20 28/02/19 27/02/18 -
Price 1.34 0.955 3.26 2.07 1.06 0.94 1.35 -
P/RPS 15.56 13.42 13.28 9.06 6.20 5.13 9.12 9.30%
P/EPS 75.29 85.39 100.01 59.06 46.89 30.07 88.62 -2.67%
EY 1.33 1.17 1.00 1.69 2.13 3.33 1.13 2.75%
DY 0.75 0.00 0.00 0.00 0.00 0.00 1.48 -10.70%
P/NAPS 4.50 3.66 3.53 2.25 1.16 1.06 1.57 19.17%

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