[PCCS] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -61.61%
YoY- 177.48%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized 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 356,676 454,065 397,700 365,189 440,753 427,580 543,645 -6.78%
PBT -1,890 22,802 2,349 -2,557 11,250 24,360 15,301 -
Tax 46 -5,633 -2,358 -2,416 -5,606 -6,401 -8,278 -
NP -1,844 17,169 -9 -4,973 5,644 17,958 7,022 -
-
NP to SH -213 21,861 2,898 -3,741 7,981 18,348 6,517 -
-
Tax Rate - 24.70% 100.38% - 49.83% 26.28% 54.10% -
Total Cost 358,520 436,896 397,709 370,162 435,109 409,621 536,622 -6.49%
-
Net Worth 167,488 163,124 160,640 152,421 145,076 133,040 93,582 10.18%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,973 17,399 - - 2,800 2,800 - -
Div Payout % 0.00% 79.59% - - 35.09% 15.26% - -
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 167,488 163,124 160,640 152,421 145,076 133,040 93,582 10.18%
NOSH 223,020 223,020 214,269 211,638 210,042 210,042 210,042 1.00%
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 -0.52% 3.78% 0.00% -1.36% 1.28% 4.20% 1.29% -
ROE -0.13% 13.40% 1.80% -2.45% 5.50% 13.79% 6.96% -
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 159.93 208.77 187.36 173.51 209.84 203.57 905.89 -25.09%
EPS -0.09 10.05 1.36 -1.77 3.80 8.73 11.71 -
DPS 1.33 8.00 0.00 0.00 1.33 1.33 0.00 -
NAPS 0.751 0.75 0.7568 0.7242 0.6907 0.6334 1.5594 -11.46%
Adjusted Per Share Value based on latest NOSH - 214,269
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 159.93 203.60 178.32 163.75 197.63 191.72 243.76 -6.78%
EPS -0.09 9.80 1.30 -1.68 3.58 8.23 2.92 -
DPS 1.33 7.80 0.00 0.00 1.26 1.26 0.00 -
NAPS 0.751 0.7314 0.7203 0.6834 0.6505 0.5965 0.4196 10.18%
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 0.40 0.475 0.44 0.445 0.415 0.19 0.23 -
P/RPS 0.25 0.23 0.23 0.26 0.20 0.09 0.03 42.36%
P/EPS -418.16 4.73 32.22 -25.03 10.92 2.18 2.12 -
EY -0.24 21.16 3.10 -3.99 9.16 45.98 47.22 -
DY 3.33 16.84 0.00 0.00 3.21 7.02 0.00 -
P/NAPS 0.53 0.63 0.58 0.61 0.60 0.30 0.15 23.40%
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 16/02/24 27/02/23 25/02/22 23/02/21 26/02/20 27/02/19 28/02/18 -
Price 0.36 0.49 0.405 0.455 0.395 0.23 0.315 -
P/RPS 0.23 0.23 0.22 0.26 0.19 0.11 0.03 40.40%
P/EPS -376.35 4.88 29.66 -25.60 10.40 2.63 2.90 -
EY -0.27 20.51 3.37 -3.91 9.62 37.98 34.48 -
DY 3.70 16.33 0.00 0.00 3.38 5.80 0.00 -
P/NAPS 0.48 0.65 0.54 0.63 0.57 0.36 0.20 15.70%

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