[PESTECH] QoQ Cumulative Quarter Result on 31-Dec-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- 50.72%
YoY- 24.98%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 171,818 103,285 45,126 181,766 119,487 65,833 24,270 268.25%
PBT 22,885 13,089 5,828 28,593 18,572 10,031 3,200 270.74%
Tax -5,984 -3,369 -1,460 -7,866 -4,970 -2,658 -800 282.00%
NP 16,901 9,720 4,368 20,727 13,602 7,373 2,400 266.95%
-
NP to SH 16,915 9,731 4,339 20,721 13,748 7,399 2,435 263.63%
-
Tax Rate 26.15% 25.74% 25.05% 27.51% 26.76% 26.50% 25.00% -
Total Cost 154,917 93,565 40,758 161,039 105,885 58,460 21,870 268.39%
-
Net Worth 109,195 119,177 111,632 86,347 74,562 69,912 64,870 41.46%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,514 5,867 - 10,638 10,562 7,124 - -
Div Payout % 50.34% 60.30% - 51.34% 76.83% 96.29% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 109,195 119,177 111,632 86,347 74,562 69,912 64,870 41.46%
NOSH 141,904 97,798 96,852 86,494 85,871 85,835 85,739 39.87%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.84% 9.41% 9.68% 11.40% 11.38% 11.20% 9.89% -
ROE 15.49% 8.17% 3.89% 24.00% 18.44% 10.58% 3.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 121.08 105.61 46.59 210.15 139.15 76.70 28.31 163.25%
EPS 11.92 9.95 4.48 23.96 16.01 8.62 2.84 159.97%
DPS 6.00 6.00 0.00 12.30 12.30 8.30 0.00 -
NAPS 0.7695 1.2186 1.1526 0.9983 0.8683 0.8145 0.7566 1.13%
Adjusted Per Share Value based on latest NOSH - 86,443
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.32 10.41 4.55 18.32 12.04 6.63 2.45 267.90%
EPS 1.70 0.98 0.44 2.09 1.39 0.75 0.25 258.50%
DPS 0.86 0.59 0.00 1.07 1.06 0.72 0.00 -
NAPS 0.1101 0.1201 0.1125 0.087 0.0751 0.0705 0.0654 41.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.03 5.96 4.19 3.05 2.38 2.40 1.45 -
P/RPS 3.33 5.64 8.99 1.45 1.71 3.13 5.12 -24.91%
P/EPS 33.81 59.90 93.53 12.73 14.87 27.84 51.06 -24.01%
EY 2.96 1.67 1.07 7.85 6.73 3.59 1.96 31.59%
DY 1.49 1.01 0.00 4.03 5.17 3.46 0.00 -
P/NAPS 5.24 4.89 3.64 3.06 2.74 2.95 1.92 95.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 -
Price 3.88 4.00 4.87 3.65 2.44 2.55 2.30 -
P/RPS 3.20 3.79 10.45 1.74 1.75 3.32 8.13 -46.26%
P/EPS 32.55 40.20 108.71 15.24 15.24 29.58 80.99 -45.50%
EY 3.07 2.49 0.92 6.56 6.56 3.38 1.23 83.89%
DY 1.55 1.50 0.00 3.37 5.04 3.25 0.00 -
P/NAPS 5.04 3.28 4.23 3.66 2.81 3.13 3.04 40.03%

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