[PESTECH] QoQ Cumulative 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- 127.03%
YoY- 30.44%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 119,487 65,833 24,270 136,098 84,057 51,459 25,928 176.67%
PBT 18,572 10,031 3,200 23,039 11,848 6,119 3,634 196.40%
Tax -4,970 -2,658 -800 -6,406 -3,372 -1,731 -1,014 188.26%
NP 13,602 7,373 2,400 16,633 8,476 4,388 2,620 199.52%
-
NP to SH 13,748 7,399 2,435 16,580 7,303 3,837 2,569 205.63%
-
Tax Rate 26.76% 26.50% 25.00% 27.81% 28.46% 28.29% 27.90% -
Total Cost 105,885 58,460 21,870 119,465 75,581 47,071 23,308 174.04%
-
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 10,562 7,124 - 4,589 1,932 643 - -
Div Payout % 76.83% 96.29% - 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 18.44% 10.58% 3.75% 25.31% 12.53% 7.01% 6.21% -
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 139.15 76.70 28.31 169.01 104.40 63.97 35.53 148.25%
EPS 16.01 8.62 2.84 20.59 9.07 4.77 3.52 174.26%
DPS 12.30 8.30 0.00 5.70 2.40 0.80 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 5.14 2.83 1.04 5.85 3.61 2.21 1.11 177.55%
EPS 0.59 0.32 0.10 0.71 0.31 0.16 0.11 206.09%
DPS 0.45 0.31 0.00 0.20 0.08 0.03 0.00 -
NAPS 0.0321 0.0301 0.0279 0.0282 0.0251 0.0235 0.0178 48.10%
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 1.71 3.13 5.12 0.63 0.93 1.23 0.00 -
P/EPS 14.87 27.84 51.06 5.15 10.69 16.56 0.00 -
EY 6.73 3.59 1.96 19.42 9.35 6.04 0.00 -
DY 5.17 3.46 0.00 5.38 2.47 1.01 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 1.75 3.32 8.13 0.84 0.95 1.45 0.00 -
P/EPS 15.24 29.58 80.99 6.90 10.92 19.50 0.00 -
EY 6.56 3.38 1.23 14.50 9.16 5.13 0.00 -
DY 5.04 3.25 0.00 4.01 2.42 0.86 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