[PESTECH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
13-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 70.27%
YoY- 30.44%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 179,230 157,999 97,080 136,098 112,076 102,918 103,712 43.96%
PBT 27,858 24,074 12,800 23,039 15,797 12,238 14,536 54.22%
Tax -7,455 -6,379 -3,200 -6,406 -4,496 -3,462 -4,056 49.99%
NP 20,403 17,695 9,600 16,633 11,301 8,776 10,480 55.85%
-
NP to SH 20,422 17,692 9,740 16,580 9,737 7,674 10,276 58.00%
-
Tax Rate 26.76% 26.50% 25.00% 27.81% 28.46% 28.29% 27.90% -
Total Cost 158,827 140,304 87,480 119,465 100,774 94,142 93,232 42.59%
-
Net Worth 74,562 69,912 64,870 65,498 58,271 54,755 41,395 47.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,690 17,098 - 4,589 2,576 1,287 - -
Div Payout % 52.35% 96.64% - 27.68% 26.46% 16.77% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 74,562 69,912 64,870 65,498 58,271 54,755 41,395 47.98%
NOSH 85,871 85,835 85,739 80,524 80,518 80,440 72,982 11.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.38% 11.20% 9.89% 12.22% 10.08% 8.53% 10.10% -
ROE 27.39% 25.31% 15.01% 25.31% 16.71% 14.01% 24.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 208.72 184.07 113.23 169.01 139.19 127.94 142.10 29.18%
EPS 23.78 20.59 11.36 20.59 12.09 9.54 14.08 41.77%
DPS 12.45 19.92 0.00 5.70 3.20 1.60 0.00 -
NAPS 0.8683 0.8145 0.7566 0.8134 0.7237 0.6807 0.5672 32.79%
Adjusted Per Share Value based on latest NOSH - 80,529
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.06 15.92 9.78 13.72 11.30 10.37 10.45 43.96%
EPS 2.06 1.78 0.98 1.67 0.98 0.77 1.04 57.65%
DPS 1.08 1.72 0.00 0.46 0.26 0.13 0.00 -
NAPS 0.0751 0.0705 0.0654 0.066 0.0587 0.0552 0.0417 47.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 2.38 2.40 1.45 1.06 0.97 0.79 0.00 -
P/RPS 1.14 1.30 1.28 0.63 0.70 0.62 0.00 -
P/EPS 10.01 11.64 12.76 5.15 8.02 8.28 0.00 -
EY 9.99 8.59 7.83 19.42 12.47 12.08 0.00 -
DY 5.23 8.30 0.00 5.38 3.30 2.03 0.00 -
P/NAPS 2.74 2.95 1.92 1.30 1.34 1.16 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 22/05/13 13/03/13 12/11/12 23/08/12 29/05/12 -
Price 2.44 2.55 2.30 1.42 0.99 0.93 0.00 -
P/RPS 1.17 1.39 2.03 0.84 0.71 0.73 0.00 -
P/EPS 10.26 12.37 20.25 6.90 8.19 9.75 0.00 -
EY 9.75 8.08 4.94 14.50 12.22 10.26 0.00 -
DY 5.10 7.81 0.00 4.01 3.23 1.72 0.00 -
P/NAPS 2.81 3.13 3.04 1.75 1.37 1.37 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