[PESTECH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -41.25%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,766 179,230 157,999 97,080 136,098 112,076 102,918 45.95%
PBT 28,593 27,858 24,074 12,800 23,039 15,797 12,238 75.80%
Tax -7,866 -7,455 -6,379 -3,200 -6,406 -4,496 -3,462 72.57%
NP 20,727 20,403 17,695 9,600 16,633 11,301 8,776 77.07%
-
NP to SH 20,721 20,422 17,692 9,740 16,580 9,737 7,674 93.55%
-
Tax Rate 27.51% 26.76% 26.50% 25.00% 27.81% 28.46% 28.29% -
Total Cost 161,039 158,827 140,304 87,480 119,465 100,774 94,142 42.89%
-
Net Worth 86,347 74,562 69,912 64,870 65,498 58,271 54,755 35.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,638 10,690 17,098 - 4,589 2,576 1,287 307.23%
Div Payout % 51.34% 52.35% 96.64% - 27.68% 26.46% 16.77% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,347 74,562 69,912 64,870 65,498 58,271 54,755 35.36%
NOSH 86,494 85,871 85,835 85,739 80,524 80,518 80,440 4.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.40% 11.38% 11.20% 9.89% 12.22% 10.08% 8.53% -
ROE 24.00% 27.39% 25.31% 15.01% 25.31% 16.71% 14.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 210.15 208.72 184.07 113.23 169.01 139.19 127.94 39.08%
EPS 23.96 23.78 20.59 11.36 20.59 12.09 9.54 84.45%
DPS 12.30 12.45 19.92 0.00 5.70 3.20 1.60 288.06%
NAPS 0.9983 0.8683 0.8145 0.7566 0.8134 0.7237 0.6807 28.99%
Adjusted Per Share Value based on latest NOSH - 85,739
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.82 7.71 6.79 4.17 5.85 4.82 4.43 45.91%
EPS 0.89 0.88 0.76 0.42 0.71 0.42 0.33 93.40%
DPS 0.46 0.46 0.74 0.00 0.20 0.11 0.06 287.37%
NAPS 0.0371 0.0321 0.0301 0.0279 0.0282 0.0251 0.0235 35.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.05 2.38 2.40 1.45 1.06 0.97 0.79 -
P/RPS 1.45 1.14 1.30 1.28 0.63 0.70 0.62 75.91%
P/EPS 12.73 10.01 11.64 12.76 5.15 8.02 8.28 33.10%
EY 7.85 9.99 8.59 7.83 19.42 12.47 12.08 -24.91%
DY 4.03 5.23 8.30 0.00 5.38 3.30 2.03 57.75%
P/NAPS 3.06 2.74 2.95 1.92 1.30 1.34 1.16 90.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 12/11/12 23/08/12 -
Price 3.65 2.44 2.55 2.30 1.42 0.99 0.93 -
P/RPS 1.74 1.17 1.39 2.03 0.84 0.71 0.73 78.15%
P/EPS 15.24 10.26 12.37 20.25 6.90 8.19 9.75 34.57%
EY 6.56 9.75 8.08 4.94 14.50 12.22 10.26 -25.72%
DY 3.37 5.10 7.81 0.00 4.01 3.23 1.72 56.38%
P/NAPS 3.66 2.81 3.13 3.04 1.75 1.37 1.37 92.18%

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