[PCCS] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 61.41%
YoY- 137.18%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 320,685 407,734 370,953 428,131 274,667 310,035 250,043 4.23%
PBT 18,270 11,476 -7,210 3,375 -13,640 4,611 -568 -
Tax -4,801 -6,209 -1,098 80 -314 -2,009 -2,598 10.77%
NP 13,469 5,267 -8,308 3,455 -13,954 2,602 -3,166 -
-
NP to SH 13,761 4,888 -9,837 5,078 -13,659 2,489 -3,166 -
-
Tax Rate 26.28% 54.10% - -2.37% - 43.57% - -
Total Cost 307,216 402,467 379,261 424,676 288,621 307,433 253,209 3.27%
-
Net Worth 133,040 93,582 87,041 167,776 104,948 112,136 116,518 2.23%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,100 - - - - - - -
Div Payout % 15.26% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 133,040 93,582 87,041 167,776 104,948 112,136 116,518 2.23%
NOSH 210,042 210,042 60,012 88,159 58,748 57,350 59,962 23.22%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.20% 1.29% -2.24% 0.81% -5.08% 0.84% -1.27% -
ROE 10.34% 5.22% -11.30% 3.03% -13.02% 2.22% -2.72% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 152.68 679.42 618.13 485.63 467.53 540.60 417.00 -15.41%
EPS 6.55 8.78 -13.84 5.76 -23.25 4.34 -5.28 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6334 1.5594 1.4504 1.9031 1.7864 1.9553 1.9432 -17.03%
Adjusted Per Share Value based on latest NOSH - 68,510
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 143.79 182.82 166.33 191.97 123.16 139.02 112.12 4.23%
EPS 6.17 2.19 -4.41 2.28 -6.12 1.12 -1.42 -
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5965 0.4196 0.3903 0.7523 0.4706 0.5028 0.5225 2.23%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.19 0.23 0.31 0.735 0.45 0.52 0.46 -
P/RPS 0.12 0.03 0.05 0.15 0.10 0.10 0.11 1.46%
P/EPS 2.90 2.82 -1.89 12.76 -1.94 11.98 -8.71 -
EY 34.48 35.41 -52.88 7.84 -51.67 8.35 -11.48 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.15 0.21 0.39 0.25 0.27 0.24 3.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 23/02/16 25/02/15 21/02/14 27/02/13 -
Price 0.23 0.315 0.33 0.77 0.535 0.475 0.42 -
P/RPS 0.15 0.05 0.05 0.16 0.11 0.09 0.10 6.98%
P/EPS 3.51 3.87 -2.01 13.37 -2.30 10.94 -7.95 -
EY 28.48 25.86 -49.67 7.48 -43.46 9.14 -12.57 -
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.20 0.23 0.40 0.30 0.24 0.22 8.55%

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