[PESTECH] QoQ Cumulative 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- 85.81%
YoY- 88.25%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 103,285 45,126 181,766 119,487 65,833 24,270 136,098 -16.84%
PBT 13,089 5,828 28,593 18,572 10,031 3,200 23,039 -31.47%
Tax -3,369 -1,460 -7,866 -4,970 -2,658 -800 -6,406 -34.92%
NP 9,720 4,368 20,727 13,602 7,373 2,400 16,633 -30.17%
-
NP to SH 9,731 4,339 20,721 13,748 7,399 2,435 16,580 -29.96%
-
Tax Rate 25.74% 25.05% 27.51% 26.76% 26.50% 25.00% 27.81% -
Total Cost 93,565 40,758 161,039 105,885 58,460 21,870 119,465 -15.07%
-
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 5,867 - 10,638 10,562 7,124 - 4,589 17.84%
Div Payout % 60.30% - 51.34% 76.83% 96.29% - 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 8.17% 3.89% 24.00% 18.44% 10.58% 3.75% 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 105.61 46.59 210.15 139.15 76.70 28.31 169.01 -26.97%
EPS 9.95 4.48 23.96 16.01 8.62 2.84 20.59 -38.50%
DPS 6.00 0.00 12.30 12.30 8.30 0.00 5.70 3.48%
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 4.44 1.94 7.82 5.14 2.83 1.04 5.85 -16.83%
EPS 0.42 0.19 0.89 0.59 0.32 0.10 0.71 -29.59%
DPS 0.25 0.00 0.46 0.45 0.31 0.00 0.20 16.08%
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 5.64 8.99 1.45 1.71 3.13 5.12 0.63 332.88%
P/EPS 59.90 93.53 12.73 14.87 27.84 51.06 5.15 415.66%
EY 1.67 1.07 7.85 6.73 3.59 1.96 19.42 -80.60%
DY 1.01 0.00 4.03 5.17 3.46 0.00 5.38 -67.31%
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 3.79 10.45 1.74 1.75 3.32 8.13 0.84 173.80%
P/EPS 40.20 108.71 15.24 15.24 29.58 80.99 6.90 224.82%
EY 2.49 0.92 6.56 6.56 3.38 1.23 14.50 -69.20%
DY 1.50 0.00 3.37 5.04 3.25 0.00 4.01 -48.17%
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