[PCCS] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -26.11%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 431,712 404,712 387,178 278,822 232,691 275,914 247,124 9.73%
PBT 17,018 14,163 3,378 14,898 14,301 25,568 29,829 -8.92%
Tax -2,883 -2,117 -1,886 -3,849 -3,233 -7,612 -12,096 -21.25%
NP 14,135 12,046 1,492 11,049 11,068 17,956 17,733 -3.70%
-
NP to SH 14,042 11,582 1,492 11,049 11,068 16,174 17,733 -3.81%
-
Tax Rate 16.94% 14.95% 55.83% 25.84% 22.61% 29.77% 40.55% -
Total Cost 417,577 392,666 385,686 267,773 221,623 257,958 229,391 10.49%
-
Net Worth 139,750 129,944 119,950 109,541 109,861 103,772 86,029 8.41%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,005 2,400 - 3,012 3,014 1,800 1,799 8.92%
Div Payout % 21.40% 20.72% - 27.27% 27.23% 11.13% 10.15% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,750 129,944 119,950 109,541 109,861 103,772 86,029 8.41%
NOSH 60,009 59,978 59,987 59,999 59,990 36,004 36,001 8.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.27% 2.98% 0.39% 3.96% 4.76% 6.51% 7.18% -
ROE 10.05% 8.91% 1.24% 10.09% 10.07% 15.59% 20.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 719.40 674.76 645.44 464.70 387.88 766.33 686.42 0.78%
EPS 23.40 19.31 2.49 18.42 18.45 44.92 49.26 -11.66%
DPS 5.00 4.00 0.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.3288 2.1665 1.9996 1.8257 1.8313 2.8822 2.3896 -0.42%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 193.63 181.52 173.66 125.06 104.37 123.75 110.84 9.73%
EPS 6.30 5.19 0.67 4.96 4.96 7.25 7.95 -3.80%
DPS 1.35 1.08 0.00 1.35 1.35 0.81 0.81 8.88%
NAPS 0.6268 0.5828 0.538 0.4913 0.4927 0.4654 0.3859 8.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 0.94 1.01 1.27 1.23 2.25 2.30 -
P/RPS 0.14 0.14 0.16 0.27 0.32 0.29 0.34 -13.74%
P/EPS 4.19 4.87 40.61 6.90 6.67 5.01 4.67 -1.79%
EY 23.88 20.54 2.46 14.50 15.00 19.97 21.42 1.82%
DY 5.10 4.26 0.00 3.94 4.07 2.22 2.17 15.29%
P/NAPS 0.42 0.43 0.51 0.70 0.67 0.78 0.96 -12.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 22/11/05 23/12/04 20/11/03 21/11/02 28/11/01 24/11/00 -
Price 0.96 0.96 1.04 1.39 1.20 1.49 2.48 -
P/RPS 0.13 0.14 0.16 0.30 0.31 0.19 0.36 -15.60%
P/EPS 4.10 4.97 41.81 7.55 6.50 3.32 5.03 -3.34%
EY 24.37 20.11 2.39 13.25 15.37 30.15 19.86 3.46%
DY 5.21 4.17 0.00 3.60 4.17 3.36 2.02 17.09%
P/NAPS 0.41 0.44 0.52 0.76 0.66 0.52 1.04 -14.36%

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