[PCCS] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 3.92%
YoY- -10.6%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 312,408 296,032 259,687 277,152 276,684 247,240 227,455 23.53%
PBT 14,256 15,584 18,818 23,600 23,186 15,404 21,709 -24.42%
Tax -1,962 -1,456 -4,825 -3,601 -3,942 -2,824 -5,577 -50.13%
NP 12,294 14,128 13,993 19,998 19,244 12,580 16,132 -16.55%
-
NP to SH 12,294 14,128 13,993 19,998 19,244 12,580 16,132 -16.55%
-
Tax Rate 13.76% 9.34% 25.64% 15.26% 17.00% 18.33% 25.69% -
Total Cost 300,114 281,904 245,694 257,153 257,440 234,660 211,323 26.31%
-
Net Worth 109,613 109,863 106,609 116,182 109,923 103,412 102,149 4.80%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,000 - - - - -
Div Payout % - - 21.44% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 109,613 109,863 106,609 116,182 109,923 103,412 102,149 4.80%
NOSH 60,039 59,966 60,004 59,996 60,024 60,019 59,992 0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.94% 4.77% 5.39% 7.22% 6.96% 5.09% 7.09% -
ROE 11.22% 12.86% 13.13% 17.21% 17.51% 12.16% 15.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 520.34 493.67 432.78 461.95 460.95 411.94 379.14 23.47%
EPS 20.48 23.56 23.30 33.33 32.06 20.96 26.89 -16.58%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.8257 1.8321 1.7767 1.9365 1.8313 1.723 1.7027 4.75%
Adjusted Per Share Value based on latest NOSH - 60,011
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 140.08 132.74 116.44 124.27 124.06 110.86 101.99 23.53%
EPS 5.51 6.33 6.27 8.97 8.63 5.64 7.23 -16.55%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.4915 0.4926 0.478 0.5209 0.4929 0.4637 0.458 4.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.27 1.21 1.06 1.18 1.23 1.42 1.50 -
P/RPS 0.24 0.25 0.24 0.26 0.27 0.34 0.40 -28.84%
P/EPS 6.20 5.14 4.55 3.54 3.84 6.77 5.58 7.26%
EY 16.12 19.47 22.00 28.25 26.07 14.76 17.93 -6.84%
DY 0.00 0.00 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.60 0.61 0.67 0.82 0.88 -14.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 01/10/03 19/05/03 25/02/03 21/11/02 20/08/02 28/05/02 -
Price 1.39 1.27 1.08 1.12 1.20 1.40 1.47 -
P/RPS 0.27 0.26 0.25 0.24 0.26 0.34 0.39 -21.72%
P/EPS 6.79 5.39 4.63 3.36 3.74 6.68 5.47 15.48%
EY 14.73 18.55 21.59 29.76 26.72 14.97 18.29 -13.42%
DY 0.00 0.00 4.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.61 0.58 0.66 0.81 0.86 -7.90%

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