[PESTECH] QoQ Annualized Quarter Result on 30-Sep-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- 15.43%
YoY- 109.73%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 247,884 180,504 181,766 179,230 157,999 97,080 136,098 49.30%
PBT 31,413 23,312 28,593 27,858 24,074 12,800 23,039 23.02%
Tax -8,085 -5,840 -7,866 -7,455 -6,379 -3,200 -6,406 16.83%
NP 23,328 17,472 20,727 20,403 17,695 9,600 16,633 25.37%
-
NP to SH 23,354 17,356 20,721 20,422 17,692 9,740 16,580 25.73%
-
Tax Rate 25.74% 25.05% 27.51% 26.76% 26.50% 25.00% 27.81% -
Total Cost 224,556 163,032 161,039 158,827 140,304 87,480 119,465 52.48%
-
Net Worth 119,177 111,632 86,347 74,562 69,912 64,870 65,498 49.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,083 - 10,638 10,690 17,098 - 4,589 111.61%
Div Payout % 60.30% - 51.34% 52.35% 96.64% - 27.68% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 119,177 111,632 86,347 74,562 69,912 64,870 65,498 49.20%
NOSH 97,798 96,852 86,494 85,871 85,835 85,739 80,524 13.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.41% 9.68% 11.40% 11.38% 11.20% 9.89% 12.22% -
ROE 19.60% 15.55% 24.00% 27.39% 25.31% 15.01% 25.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 253.46 186.37 210.15 208.72 184.07 113.23 169.01 31.11%
EPS 23.88 17.92 23.96 23.78 20.59 11.36 20.59 10.41%
DPS 14.40 0.00 12.30 12.45 19.92 0.00 5.70 85.80%
NAPS 1.2186 1.1526 0.9983 0.8683 0.8145 0.7566 0.8134 31.02%
Adjusted Per Share Value based on latest NOSH - 85,913
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.66 7.76 7.82 7.71 6.79 4.17 5.85 49.35%
EPS 1.00 0.75 0.89 0.88 0.76 0.42 0.71 25.72%
DPS 0.61 0.00 0.46 0.46 0.74 0.00 0.20 110.74%
NAPS 0.0512 0.048 0.0371 0.0321 0.0301 0.0279 0.0282 48.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.96 4.19 3.05 2.38 2.40 1.45 1.06 -
P/RPS 2.35 2.25 1.45 1.14 1.30 1.28 0.63 141.10%
P/EPS 24.96 23.38 12.73 10.01 11.64 12.76 5.15 187.21%
EY 4.01 4.28 7.85 9.99 8.59 7.83 19.42 -65.16%
DY 2.42 0.00 4.03 5.23 8.30 0.00 5.38 -41.37%
P/NAPS 4.89 3.64 3.06 2.74 2.95 1.92 1.30 142.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 -
Price 4.00 4.87 3.65 2.44 2.55 2.30 1.42 -
P/RPS 1.58 2.61 1.74 1.17 1.39 2.03 0.84 52.55%
P/EPS 16.75 27.18 15.24 10.26 12.37 20.25 6.90 80.91%
EY 5.97 3.68 6.56 9.75 8.08 4.94 14.50 -44.74%
DY 3.60 0.00 3.37 5.10 7.81 0.00 4.01 -6.95%
P/NAPS 3.28 4.23 3.66 2.81 3.13 3.04 1.75 52.19%

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