[PECCA] YoY TTM Result on 30-Sep-2017 [#1]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -11.14%
YoY- -12.49%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 102,887 139,137 113,141 117,557 123,446 0 -
PBT 11,743 23,572 13,830 17,560 19,743 0 -
Tax -2,935 -5,787 -3,082 -4,637 -4,912 0 -
NP 8,808 17,785 10,748 12,923 14,831 0 -
-
NP to SH 8,878 17,762 10,895 13,046 14,908 0 -
-
Tax Rate 24.99% 24.55% 22.28% 26.41% 24.88% - -
Total Cost 94,079 121,352 102,393 104,634 108,615 0 -
-
Net Worth 153,011 170,182 162,848 165,571 161,322 0 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 8,354 - 9,280 9,400 6,371 - -
Div Payout % 94.11% - 85.18% 72.05% 42.74% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 153,011 170,182 162,848 165,571 161,322 0 -
NOSH 188,000 188,000 188,000 188,000 188,000 0 -
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.56% 12.78% 9.50% 10.99% 12.01% 0.00% -
ROE 5.80% 10.44% 6.69% 7.88% 9.24% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 59.58 75.88 61.60 62.53 65.66 0.00 -
EPS 5.14 9.69 5.93 6.94 7.93 0.00 -
DPS 4.84 0.00 5.05 5.00 3.39 0.00 -
NAPS 0.8861 0.9281 0.8866 0.8807 0.8581 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.68 18.50 15.05 15.63 16.42 0.00 -
EPS 1.18 2.36 1.45 1.73 1.98 0.00 -
DPS 1.11 0.00 1.23 1.25 0.85 0.00 -
NAPS 0.2035 0.2263 0.2166 0.2202 0.2145 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 - -
Price 1.31 1.12 0.795 1.55 1.95 0.00 -
P/RPS 2.20 1.48 1.29 2.48 2.97 0.00 -
P/EPS 25.48 11.56 13.40 22.34 24.59 0.00 -
EY 3.92 8.65 7.46 4.48 4.07 0.00 -
DY 3.69 0.00 6.36 3.23 1.74 0.00 -
P/NAPS 1.48 1.21 0.90 1.76 2.27 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/11/20 29/11/19 26/11/18 28/11/17 23/11/16 - -
Price 1.51 1.23 0.81 1.30 1.80 0.00 -
P/RPS 2.53 1.62 1.31 2.08 2.74 0.00 -
P/EPS 29.37 12.70 13.66 18.73 22.70 0.00 -
EY 3.40 7.88 7.32 5.34 4.41 0.00 -
DY 3.20 0.00 6.24 3.85 1.88 0.00 -
P/NAPS 1.70 1.33 0.91 1.48 2.10 0.00 -

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