[PCCS] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -36.42%
YoY- -51.21%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 421,778 425,884 409,173 285,823 251,799 263,320 261,110 8.31%
PBT 17,581 17,231 2,639 10,103 17,862 21,742 32,862 -9.89%
Tax -2,401 -2,322 -1,851 -3,078 -3,464 -4,965 -13,978 -25.43%
NP 15,180 14,909 788 7,025 14,398 16,777 18,884 -3.57%
-
NP to SH 15,111 14,317 788 7,025 14,398 14,995 18,884 -3.64%
-
Tax Rate 13.66% 13.48% 70.14% 30.47% 19.39% 22.84% 42.54% -
Total Cost 406,598 410,975 408,385 278,798 237,401 246,543 242,226 9.01%
-
Net Worth 143,066 134,921 120,810 111,062 116,211 105,546 88,880 8.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,005 2,400 - 3,012 3,014 1,800 1,799 8.92%
Div Payout % 19.89% 16.76% - 42.88% 20.93% 12.00% 9.53% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,066 134,921 120,810 111,062 116,211 105,546 88,880 8.25%
NOSH 60,013 60,000 60,092 60,088 60,011 59,853 36,004 8.88%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.60% 3.50% 0.19% 2.46% 5.72% 6.37% 7.23% -
ROE 10.56% 10.61% 0.65% 6.33% 12.39% 14.21% 21.25% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 702.81 709.81 680.90 475.67 419.59 439.94 725.22 -0.52%
EPS 25.18 23.86 1.31 11.69 23.99 25.05 52.45 -11.50%
DPS 5.00 4.00 0.00 5.00 5.00 3.01 5.00 0.00%
NAPS 2.3839 2.2487 2.0104 1.8483 1.9365 1.7634 2.4686 -0.57%
Adjusted Per Share Value based on latest NOSH - 60,088
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 189.12 190.96 183.47 128.16 112.90 118.07 117.08 8.31%
EPS 6.78 6.42 0.35 3.15 6.46 6.72 8.47 -3.63%
DPS 1.35 1.08 0.00 1.35 1.35 0.81 0.81 8.88%
NAPS 0.6415 0.605 0.5417 0.498 0.5211 0.4733 0.3985 8.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 0.90 1.11 1.35 1.18 1.49 2.08 -
P/RPS 0.14 0.13 0.16 0.28 0.28 0.34 0.29 -11.42%
P/EPS 3.81 3.77 84.65 11.55 4.92 5.95 3.97 -0.68%
EY 26.23 26.51 1.18 8.66 20.33 16.81 25.22 0.65%
DY 5.21 4.44 0.00 3.70 4.24 2.02 2.40 13.78%
P/NAPS 0.40 0.40 0.55 0.73 0.61 0.84 0.84 -11.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 14/03/06 18/02/05 24/02/04 25/02/03 07/02/02 27/02/01 -
Price 1.06 0.98 1.10 1.37 1.12 1.39 2.09 -
P/RPS 0.15 0.14 0.16 0.29 0.27 0.32 0.29 -10.40%
P/EPS 4.21 4.11 83.89 11.72 4.67 5.55 3.98 0.94%
EY 23.75 24.35 1.19 8.53 21.42 18.02 25.10 -0.91%
DY 4.72 4.08 0.00 3.65 4.46 2.16 2.39 12.00%
P/NAPS 0.44 0.44 0.55 0.74 0.58 0.79 0.85 -10.38%

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