[PESTECH] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 76.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 424,025 389,236 193,172 400,804 311,879 260,256 257,727 39.32%
PBT 102,620 109,918 106,144 72,818 40,630 36,307 34,327 107.38%
Tax -16,028 -17,914 -24,876 -16,475 -8,604 -9,817 -8,976 47.13%
NP 86,592 92,004 81,268 56,343 32,026 26,490 25,351 126.63%
-
NP to SH 67,158 75,698 82,180 56,456 32,025 26,492 25,372 91.23%
-
Tax Rate 15.62% 16.30% 23.44% 22.62% 21.18% 27.04% 26.15% -
Total Cost 337,433 297,232 111,904 344,461 279,853 233,765 232,375 28.20%
-
Net Worth 289,956 295,675 275,667 183,008 136,218 115,008 109,195 91.64%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,440 11,148 - 14,558 14,419 15,520 12,771 -30.22%
Div Payout % 11.08% 14.73% - 25.79% 45.02% 58.58% 50.34% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 289,956 295,675 275,667 183,008 136,218 115,008 109,195 91.64%
NOSH 186,000 185,807 185,759 145,595 144,134 142,267 141,904 19.74%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.42% 23.64% 42.07% 14.06% 10.27% 10.18% 9.84% -
ROE 23.16% 25.60% 29.81% 30.85% 23.51% 23.04% 23.24% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 227.97 209.48 103.99 275.31 216.29 182.93 181.62 16.34%
EPS 36.11 40.74 44.24 38.78 22.21 18.62 17.88 59.70%
DPS 4.00 6.00 0.00 10.00 10.00 10.91 9.00 -41.73%
NAPS 1.5589 1.5913 1.484 1.2571 0.9447 0.8084 0.7695 60.03%
Adjusted Per Share Value based on latest NOSH - 145,595
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.23 16.74 8.31 17.23 13.41 11.19 11.08 39.32%
EPS 2.89 3.26 3.53 2.43 1.38 1.14 1.09 91.45%
DPS 0.32 0.48 0.00 0.63 0.62 0.67 0.55 -30.28%
NAPS 0.1247 0.1271 0.1185 0.0787 0.0586 0.0495 0.047 91.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.72 6.86 5.81 4.92 4.90 3.50 4.03 -
P/RPS 2.95 3.27 5.59 0.00 0.00 1.91 2.22 20.84%
P/EPS 18.61 16.84 13.13 0.00 0.00 18.80 22.54 -11.98%
EY 5.37 5.94 7.61 0.00 0.00 5.32 4.44 13.50%
DY 0.60 0.87 0.00 0.00 2.72 3.12 2.23 -58.28%
P/NAPS 4.31 4.31 3.92 3.83 0.00 4.33 5.24 -12.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 28/08/15 27/05/15 16/02/15 26/11/14 -
Price 6.90 6.27 6.75 5.27 4.99 4.32 3.88 -
P/RPS 3.03 2.99 6.49 0.00 0.00 2.36 2.14 26.06%
P/EPS 19.11 15.39 15.26 0.00 0.00 23.20 21.70 -8.11%
EY 5.23 6.50 6.55 0.00 0.00 4.31 4.61 8.76%
DY 0.58 0.96 0.00 0.00 2.67 2.53 2.32 -60.28%
P/NAPS 4.43 3.94 4.55 4.10 0.00 5.34 5.04 -8.23%

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