[PESTECH] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -63.61%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 508,687 318,019 194,618 48,293 400,804 311,879 238,568 65.73%
PBT 105,847 76,965 54,959 26,536 72,818 40,630 33,282 116.41%
Tax -6,277 -12,021 -8,957 -6,219 -16,475 -8,604 -8,999 -21.36%
NP 99,570 64,944 46,002 20,317 56,343 32,026 24,283 156.40%
-
NP to SH 72,834 50,369 37,849 20,545 56,456 32,025 24,285 108.10%
-
Tax Rate 5.93% 15.62% 16.30% 23.44% 22.62% 21.18% 27.04% -
Total Cost 409,117 253,075 148,616 27,976 344,461 279,853 214,285 53.96%
-
Net Worth 332,365 289,956 295,675 275,667 183,008 136,218 115,008 103.02%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 5,580 5,574 - 14,558 14,419 14,226 -
Div Payout % - 11.08% 14.73% - 25.79% 45.02% 58.58% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 332,365 289,956 295,675 275,667 183,008 136,218 115,008 103.02%
NOSH 185,990 186,000 185,807 185,759 145,595 144,134 142,267 19.58%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.57% 20.42% 23.64% 42.07% 14.06% 10.27% 10.18% -
ROE 21.91% 17.37% 12.80% 7.45% 30.85% 23.51% 21.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 273.50 170.98 104.74 26.00 275.31 216.29 167.69 38.59%
EPS 39.16 27.08 20.37 11.06 38.78 22.21 17.07 74.03%
DPS 0.00 3.00 3.00 0.00 10.00 10.00 10.00 -
NAPS 1.787 1.5589 1.5913 1.484 1.2571 0.9447 0.8084 69.77%
Adjusted Per Share Value based on latest NOSH - 185,759
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.87 13.67 8.37 2.08 17.23 13.41 10.26 65.70%
EPS 3.13 2.17 1.63 0.88 2.43 1.38 1.04 108.59%
DPS 0.00 0.24 0.24 0.00 0.63 0.62 0.61 -
NAPS 0.1429 0.1247 0.1271 0.1185 0.0787 0.0586 0.0495 102.87%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.70 6.72 6.86 5.81 4.92 4.90 3.50 -
P/RPS 2.45 3.93 6.55 22.35 0.00 0.00 2.09 11.18%
P/EPS 17.11 24.82 33.68 52.53 0.00 0.00 20.50 -11.36%
EY 5.84 4.03 2.97 1.90 0.00 0.00 4.88 12.73%
DY 0.00 0.45 0.44 0.00 0.00 2.04 2.86 -
P/NAPS 3.75 4.31 4.31 3.92 3.83 0.00 4.33 -9.15%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 25/02/16 26/11/15 28/08/15 27/05/15 16/02/15 -
Price 1.53 6.90 6.27 6.75 5.27 4.99 4.32 -
P/RPS 0.56 4.04 5.99 25.96 0.00 0.00 2.58 -63.91%
P/EPS 3.91 25.48 30.78 61.03 0.00 0.00 25.31 -71.24%
EY 25.59 3.92 3.25 1.64 0.00 0.00 3.95 247.91%
DY 0.00 0.43 0.48 0.00 0.00 2.00 2.31 -
P/NAPS 0.86 4.43 3.94 4.55 4.10 0.00 5.34 -70.43%

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