[PESTECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 157,999 97,080 136,098 112,076 102,918 103,712 132,048 12.71%
PBT 24,074 12,800 23,039 15,797 12,238 14,536 17,368 24.34%
Tax -6,379 -3,200 -6,406 -4,496 -3,462 -4,056 -4,682 22.92%
NP 17,695 9,600 16,633 11,301 8,776 10,480 12,686 24.86%
-
NP to SH 17,692 9,740 16,580 9,737 7,674 10,276 12,711 24.68%
-
Tax Rate 26.50% 25.00% 27.81% 28.46% 28.29% 27.90% 26.96% -
Total Cost 140,304 87,480 119,465 100,774 94,142 93,232 119,362 11.38%
-
Net Worth 69,912 64,870 65,498 58,271 54,755 41,395 27,049 88.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 17,098 - 4,589 2,576 1,287 - - -
Div Payout % 96.64% - 27.68% 26.46% 16.77% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 69,912 64,870 65,498 58,271 54,755 41,395 27,049 88.44%
NOSH 85,835 85,739 80,524 80,518 80,440 72,982 50,844 41.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.20% 9.89% 12.22% 10.08% 8.53% 10.10% 9.61% -
ROE 25.31% 15.01% 25.31% 16.71% 14.01% 24.82% 46.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 184.07 113.23 169.01 139.19 127.94 142.10 259.71 -20.52%
EPS 20.59 11.36 20.59 12.09 9.54 14.08 25.00 -12.14%
DPS 19.92 0.00 5.70 3.20 1.60 0.00 0.00 -
NAPS 0.8145 0.7566 0.8134 0.7237 0.6807 0.5672 0.532 32.87%
Adjusted Per Share Value based on latest NOSH - 80,604
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.79 4.17 5.85 4.82 4.43 4.46 5.68 12.64%
EPS 0.76 0.42 0.71 0.42 0.33 0.44 0.55 24.08%
DPS 0.74 0.00 0.20 0.11 0.06 0.00 0.00 -
NAPS 0.0301 0.0279 0.0282 0.0251 0.0235 0.0178 0.0116 88.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 2.40 1.45 1.06 0.97 0.79 0.00 0.00 -
P/RPS 1.30 1.28 0.63 0.70 0.62 0.00 0.00 -
P/EPS 11.64 12.76 5.15 8.02 8.28 0.00 0.00 -
EY 8.59 7.83 19.42 12.47 12.08 0.00 0.00 -
DY 8.30 0.00 5.38 3.30 2.03 0.00 0.00 -
P/NAPS 2.95 1.92 1.30 1.34 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 22/05/13 13/03/13 12/11/12 23/08/12 29/05/12 - -
Price 2.55 2.30 1.42 0.99 0.93 0.00 0.00 -
P/RPS 1.39 2.03 0.84 0.71 0.73 0.00 0.00 -
P/EPS 12.37 20.25 6.90 8.19 9.75 0.00 0.00 -
EY 8.08 4.94 14.50 12.22 10.26 0.00 0.00 -
DY 7.81 0.00 4.01 3.23 1.72 0.00 0.00 -
P/NAPS 3.13 3.04 1.75 1.37 1.37 0.00 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