[PESTECH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 73.83%
YoY- 23.04%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 400,804 311,879 238,568 171,818 103,285 45,126 181,766 69.65%
PBT 72,818 40,630 33,282 22,885 13,089 5,828 28,593 86.80%
Tax -16,475 -8,604 -8,999 -5,984 -3,369 -1,460 -7,866 63.92%
NP 56,343 32,026 24,283 16,901 9,720 4,368 20,727 95.13%
-
NP to SH 56,456 32,025 24,285 16,915 9,731 4,339 20,721 95.43%
-
Tax Rate 22.62% 21.18% 27.04% 26.15% 25.74% 25.05% 27.51% -
Total Cost 344,461 279,853 214,285 154,917 93,565 40,758 161,039 66.24%
-
Net Worth 183,008 136,218 115,008 109,195 119,177 111,632 86,347 65.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 14,558 14,419 14,226 8,514 5,867 - 10,638 23.33%
Div Payout % 25.79% 45.02% 58.58% 50.34% 60.30% - 51.34% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 183,008 136,218 115,008 109,195 119,177 111,632 86,347 65.22%
NOSH 145,595 144,134 142,267 141,904 97,798 96,852 86,494 41.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.06% 10.27% 10.18% 9.84% 9.41% 9.68% 11.40% -
ROE 30.85% 23.51% 21.12% 15.49% 8.17% 3.89% 24.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 275.31 216.29 167.69 121.08 105.61 46.59 210.15 19.78%
EPS 38.78 22.21 17.07 11.92 9.95 4.48 23.96 37.97%
DPS 10.00 10.00 10.00 6.00 6.00 0.00 12.30 -12.92%
NAPS 1.2571 0.9447 0.8084 0.7695 1.2186 1.1526 0.9983 16.66%
Adjusted Per Share Value based on latest NOSH - 141,976
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.39 31.43 24.04 17.32 10.41 4.55 18.32 69.63%
EPS 5.69 3.23 2.45 1.70 0.98 0.44 2.09 95.33%
DPS 1.47 1.45 1.43 0.86 0.59 0.00 1.07 23.65%
NAPS 0.1844 0.1373 0.1159 0.1101 0.1201 0.1125 0.087 65.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.92 4.90 3.50 4.03 5.96 4.19 3.05 -
P/RPS 0.00 0.00 2.09 3.33 5.64 8.99 1.45 -
P/EPS 0.00 0.00 20.50 33.81 59.90 93.53 12.73 -
EY 0.00 0.00 4.88 2.96 1.67 1.07 7.85 -
DY 0.00 2.04 2.86 1.49 1.01 0.00 4.03 -
P/NAPS 3.83 0.00 4.33 5.24 4.89 3.64 3.06 16.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 -
Price 5.27 4.99 4.32 3.88 4.00 4.87 3.65 -
P/RPS 0.00 0.00 2.58 3.20 3.79 10.45 1.74 -
P/EPS 0.00 0.00 25.31 32.55 40.20 108.71 15.24 -
EY 0.00 0.00 3.95 3.07 2.49 0.92 6.56 -
DY 0.00 2.00 2.31 1.55 1.50 0.00 3.37 -
P/NAPS 4.10 0.00 5.34 5.04 3.28 4.23 3.66 7.88%

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