[PESTECH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 43.57%
YoY- 17.2%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 48,293 400,804 311,879 238,568 171,818 103,285 45,126 4.62%
PBT 26,536 72,818 40,630 33,282 22,885 13,089 5,828 174.45%
Tax -6,219 -16,475 -8,604 -8,999 -5,984 -3,369 -1,460 162.54%
NP 20,317 56,343 32,026 24,283 16,901 9,720 4,368 178.38%
-
NP to SH 20,545 56,456 32,025 24,285 16,915 9,731 4,339 181.70%
-
Tax Rate 23.44% 22.62% 21.18% 27.04% 26.15% 25.74% 25.05% -
Total Cost 27,976 344,461 279,853 214,285 154,917 93,565 40,758 -22.16%
-
Net Worth 275,667 183,008 136,218 115,008 109,195 119,177 111,632 82.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 14,558 14,419 14,226 8,514 5,867 - -
Div Payout % - 25.79% 45.02% 58.58% 50.34% 60.30% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 275,667 183,008 136,218 115,008 109,195 119,177 111,632 82.59%
NOSH 185,759 145,595 144,134 142,267 141,904 97,798 96,852 54.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 42.07% 14.06% 10.27% 10.18% 9.84% 9.41% 9.68% -
ROE 7.45% 30.85% 23.51% 21.12% 15.49% 8.17% 3.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.00 275.31 216.29 167.69 121.08 105.61 46.59 -32.19%
EPS 11.06 38.78 22.21 17.07 11.92 9.95 4.48 82.56%
DPS 0.00 10.00 10.00 10.00 6.00 6.00 0.00 -
NAPS 1.484 1.2571 0.9447 0.8084 0.7695 1.2186 1.1526 18.33%
Adjusted Per Share Value based on latest NOSH - 142,277
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.08 17.23 13.41 10.26 7.39 4.44 1.94 4.75%
EPS 0.88 2.43 1.38 1.04 0.73 0.42 0.19 177.59%
DPS 0.00 0.63 0.62 0.61 0.37 0.25 0.00 -
NAPS 0.1185 0.0787 0.0586 0.0495 0.047 0.0512 0.048 82.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.81 4.92 4.90 3.50 4.03 5.96 4.19 -
P/RPS 22.35 0.00 0.00 2.09 3.33 5.64 8.99 83.41%
P/EPS 52.53 0.00 0.00 20.50 33.81 59.90 93.53 -31.90%
EY 1.90 0.00 0.00 4.88 2.96 1.67 1.07 46.58%
DY 0.00 0.00 2.04 2.86 1.49 1.01 0.00 -
P/NAPS 3.92 3.83 0.00 4.33 5.24 4.89 3.64 5.05%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 -
Price 6.75 5.27 4.99 4.32 3.88 4.00 4.87 -
P/RPS 25.96 0.00 0.00 2.58 3.20 3.79 10.45 83.32%
P/EPS 61.03 0.00 0.00 25.31 32.55 40.20 108.71 -31.92%
EY 1.64 0.00 0.00 3.95 3.07 2.49 0.92 46.96%
DY 0.00 0.00 2.00 2.31 1.55 1.50 0.00 -
P/NAPS 4.55 4.10 0.00 5.34 5.04 3.28 4.23 4.97%

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