[PESTECH] QoQ Annualized Quarter Result on 30-Jun-2014

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2014
Profit Trend
QoQ- 34.56%
YoY- 32.0%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 311,879 260,256 257,727 247,884 180,504 181,766 179,230 44.72%
PBT 40,630 36,307 34,327 31,413 23,312 28,593 27,858 28.63%
Tax -8,604 -9,817 -8,976 -8,085 -5,840 -7,866 -7,455 10.03%
NP 32,026 26,490 25,351 23,328 17,472 20,727 20,403 35.10%
-
NP to SH 32,025 26,492 25,372 23,354 17,356 20,721 20,422 35.01%
-
Tax Rate 21.18% 27.04% 26.15% 25.74% 25.05% 27.51% 26.76% -
Total Cost 279,853 233,765 232,375 224,556 163,032 161,039 158,827 45.93%
-
Net Worth 136,218 115,008 109,195 119,177 111,632 86,347 74,562 49.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 14,419 15,520 12,771 14,083 - 10,638 10,690 22.10%
Div Payout % 45.02% 58.58% 50.34% 60.30% - 51.34% 52.35% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 136,218 115,008 109,195 119,177 111,632 86,347 74,562 49.49%
NOSH 144,134 142,267 141,904 97,798 96,852 86,494 85,871 41.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.27% 10.18% 9.84% 9.41% 9.68% 11.40% 11.38% -
ROE 23.51% 23.04% 23.24% 19.60% 15.55% 24.00% 27.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 216.29 182.93 181.62 253.46 186.37 210.15 208.72 2.40%
EPS 22.21 18.62 17.88 23.88 17.92 23.96 23.78 -4.45%
DPS 10.00 10.91 9.00 14.40 0.00 12.30 12.45 -13.60%
NAPS 0.9447 0.8084 0.7695 1.2186 1.1526 0.9983 0.8683 5.78%
Adjusted Per Share Value based on latest NOSH - 97,755
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.43 26.23 25.97 24.98 18.19 18.32 18.06 44.73%
EPS 3.23 2.67 2.56 2.35 1.75 2.09 2.06 35.00%
DPS 1.45 1.56 1.29 1.42 0.00 1.07 1.08 21.72%
NAPS 0.1373 0.1159 0.1101 0.1201 0.1125 0.087 0.0751 49.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.90 3.50 4.03 5.96 4.19 3.05 2.38 -
P/RPS 0.00 1.91 2.22 2.35 2.25 1.45 1.14 -
P/EPS 0.00 18.80 22.54 24.96 23.38 12.73 10.01 -
EY 0.00 5.32 4.44 4.01 4.28 7.85 9.99 -
DY 2.72 3.12 2.23 2.42 0.00 4.03 5.23 -35.35%
P/NAPS 0.00 4.33 5.24 4.89 3.64 3.06 2.74 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 -
Price 4.99 4.32 3.88 4.00 4.87 3.65 2.44 -
P/RPS 0.00 2.36 2.14 1.58 2.61 1.74 1.17 -
P/EPS 0.00 23.20 21.70 16.75 27.18 15.24 10.26 -
EY 0.00 4.31 4.61 5.97 3.68 6.56 9.75 -
DY 2.67 2.53 2.32 3.60 0.00 3.37 5.10 -35.06%
P/NAPS 0.00 5.34 5.04 3.28 4.23 3.66 2.81 -

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