[PECCA] YoY TTM Result on 30-Jun-2021 [#4]

Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 4.01%
YoY- 129.28%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 221,258 164,394 144,750 104,640 131,375 112,668 122,166 10.40%
PBT 46,947 29,289 25,798 11,326 22,179 12,937 19,618 15.64%
Tax -11,521 -6,448 -6,580 -3,048 -5,507 -2,859 -5,079 14.61%
NP 35,426 22,841 19,218 8,278 16,672 10,078 14,539 15.99%
-
NP to SH 35,404 22,852 19,232 8,388 16,616 10,216 14,682 15.79%
-
Tax Rate 24.54% 22.02% 25.51% 26.91% 24.83% 22.10% 25.89% -
Total Cost 185,832 141,553 125,532 96,362 114,703 102,590 107,627 9.52%
-
Net Worth 212,829 189,535 16,701,455 156,079 165,580 159,846 163,560 4.48%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 10,224 - - 8,354 - 9,280 9,400 1.40%
Div Payout % 28.88% - - 99.60% - 90.84% 64.02% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 212,829 189,535 16,701,455 156,079 165,580 159,846 163,560 4.48%
NOSH 752,000 752,000 188,000 188,000 188,000 188,000 188,000 25.97%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 16.01% 13.89% 13.28% 7.91% 12.69% 8.94% 11.90% -
ROE 16.63% 12.06% 0.12% 5.37% 10.04% 6.39% 8.98% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.43 21.91 78.89 58.94 71.65 61.23 64.98 -12.36%
EPS 4.71 3.05 10.48 4.72 9.06 5.55 7.81 -8.07%
DPS 1.36 0.00 0.00 4.71 0.00 5.04 5.00 -19.49%
NAPS 0.2831 0.2526 91.03 0.8792 0.903 0.8687 0.87 -17.05%
Adjusted Per Share Value based on latest NOSH - 188,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.45 21.88 19.27 13.93 17.49 15.00 16.26 10.40%
EPS 4.71 3.04 2.56 1.12 2.21 1.36 1.95 15.82%
DPS 1.36 0.00 0.00 1.11 0.00 1.24 1.25 1.41%
NAPS 0.2833 0.2523 22.229 0.2077 0.2204 0.2127 0.2177 4.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.01 0.68 4.18 0.91 1.16 0.87 1.61 -
P/RPS 3.43 3.10 5.30 1.54 1.62 1.42 2.48 5.55%
P/EPS 21.45 22.33 39.88 19.26 12.80 15.67 20.62 0.65%
EY 4.66 4.48 2.51 5.19 7.81 6.38 4.85 -0.66%
DY 1.35 0.00 0.00 5.17 0.00 5.80 3.11 -12.97%
P/NAPS 3.57 2.69 0.05 1.04 1.28 1.00 1.85 11.57%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 13/09/21 28/08/20 23/08/19 23/08/18 23/08/17 -
Price 0.94 0.86 2.97 1.13 1.27 0.89 1.50 -
P/RPS 3.19 3.93 3.76 1.92 1.77 1.45 2.31 5.52%
P/EPS 19.96 28.24 28.33 23.92 14.02 16.03 19.21 0.64%
EY 5.01 3.54 3.53 4.18 7.14 6.24 5.21 -0.64%
DY 1.45 0.00 0.00 4.16 0.00 5.67 3.33 -12.93%
P/NAPS 3.32 3.40 0.03 1.29 1.41 1.02 1.72 11.57%

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