[PCCS] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 1.17%
YoY- -9.7%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 285,823 278,822 273,158 260,960 251,799 232,691 224,763 17.32%
PBT 10,103 14,898 19,450 19,405 17,862 14,301 17,639 -30.96%
Tax -3,078 -3,849 -4,496 -4,838 -3,464 -3,233 -3,450 -7.30%
NP 7,025 11,049 14,954 14,567 14,398 11,068 14,189 -37.33%
-
NP to SH 7,025 11,049 14,954 14,567 14,398 11,068 14,189 -37.33%
-
Tax Rate 30.47% 25.84% 23.12% 24.93% 19.39% 22.61% 19.56% -
Total Cost 278,798 267,773 258,204 246,393 237,401 221,623 210,574 20.51%
-
Net Worth 111,062 109,541 109,863 116,246 116,211 109,861 103,412 4.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,012 3,012 - - 3,014 3,014 3,014 -0.04%
Div Payout % 42.88% 27.27% - - 20.93% 27.23% 21.24% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 111,062 109,541 109,863 116,246 116,211 109,861 103,412 4.85%
NOSH 60,088 59,999 59,966 60,253 60,011 59,990 60,019 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.46% 3.96% 5.47% 5.58% 5.72% 4.76% 6.31% -
ROE 6.33% 10.09% 13.61% 12.53% 12.39% 10.07% 13.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 475.67 464.70 455.52 433.11 419.59 387.88 374.49 17.23%
EPS 11.69 18.42 24.94 24.18 23.99 18.45 23.64 -37.38%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 5.02 -0.26%
NAPS 1.8483 1.8257 1.8321 1.9293 1.9365 1.8313 1.723 4.77%
Adjusted Per Share Value based on latest NOSH - 60,253
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.20 125.06 122.52 117.05 112.94 104.37 100.81 17.32%
EPS 3.15 4.96 6.71 6.53 6.46 4.96 6.36 -37.32%
DPS 1.35 1.35 0.00 0.00 1.35 1.35 1.35 0.00%
NAPS 0.4981 0.4913 0.4928 0.5214 0.5212 0.4927 0.4638 4.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.35 1.27 1.21 1.06 1.18 1.23 1.42 -
P/RPS 0.28 0.27 0.27 0.24 0.28 0.32 0.38 -18.37%
P/EPS 11.55 6.90 4.85 4.38 4.92 6.67 6.01 54.39%
EY 8.66 14.50 20.61 22.81 20.33 15.00 16.65 -35.24%
DY 3.70 3.94 0.00 0.00 4.24 4.07 3.54 2.98%
P/NAPS 0.73 0.70 0.66 0.55 0.61 0.67 0.82 -7.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 01/10/03 19/05/03 25/02/03 21/11/02 20/08/02 -
Price 1.37 1.39 1.27 1.08 1.12 1.20 1.40 -
P/RPS 0.29 0.30 0.28 0.25 0.27 0.31 0.37 -14.95%
P/EPS 11.72 7.55 5.09 4.47 4.67 6.50 5.92 57.46%
EY 8.53 13.25 19.64 22.39 21.42 15.37 16.89 -36.50%
DY 3.65 3.60 0.00 0.00 4.46 4.17 3.59 1.10%
P/NAPS 0.74 0.76 0.69 0.56 0.58 0.66 0.81 -5.83%

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