[PESTECH] QoQ Quarter Result on 30-Sep-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- 27.9%
YoY- 83.18%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 58,159 45,126 62,279 53,654 41,563 24,270 52,041 7.71%
PBT 7,261 5,828 10,021 8,541 6,831 3,200 12,331 -29.81%
Tax -1,909 -1,460 -2,896 -2,312 -1,858 -800 -3,034 -26.63%
NP 5,352 4,368 7,125 6,229 4,973 2,400 9,297 -30.86%
-
NP to SH 5,357 4,339 7,106 6,349 4,964 2,435 9,277 -30.72%
-
Tax Rate 26.29% 25.05% 28.90% 27.07% 27.20% 25.00% 24.60% -
Total Cost 52,807 40,758 55,154 47,425 36,590 21,870 42,744 15.18%
-
Net Worth 119,124 111,632 86,296 74,598 69,951 64,870 65,502 49.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,955 - - 3,436 2,576 - 2,657 -18.54%
Div Payout % 36.50% - - 54.13% 51.90% - 28.65% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 119,124 111,632 86,296 74,598 69,951 64,870 65,502 49.15%
NOSH 97,755 96,852 86,443 85,913 85,882 85,739 80,529 13.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.20% 9.68% 11.44% 11.61% 11.96% 9.89% 17.86% -
ROE 4.50% 3.89% 8.23% 8.51% 7.10% 3.75% 14.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.49 46.59 72.05 62.45 48.40 28.31 64.62 -5.37%
EPS 5.48 4.48 8.22 7.39 5.78 2.84 11.52 -39.14%
DPS 2.00 0.00 0.00 4.00 3.00 0.00 3.30 -28.44%
NAPS 1.2186 1.1526 0.9983 0.8683 0.8145 0.7566 0.8134 31.02%
Adjusted Per Share Value based on latest NOSH - 85,913
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.86 4.55 6.28 5.41 4.19 2.45 5.24 7.76%
EPS 0.54 0.44 0.72 0.64 0.50 0.25 0.93 -30.46%
DPS 0.20 0.00 0.00 0.35 0.26 0.00 0.27 -18.17%
NAPS 0.1201 0.1125 0.087 0.0752 0.0705 0.0654 0.066 49.21%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.96 4.19 3.05 2.38 2.40 1.45 1.06 -
P/RPS 10.02 8.99 4.23 3.81 4.96 5.12 1.64 235.31%
P/EPS 108.76 93.53 37.10 32.21 41.52 51.06 9.20 421.29%
EY 0.92 1.07 2.70 3.11 2.41 1.96 10.87 -80.81%
DY 0.34 0.00 0.00 1.68 1.25 0.00 3.11 -77.22%
P/NAPS 4.89 3.64 3.06 2.74 2.95 1.92 1.30 142.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 -
Price 4.00 4.87 3.65 2.44 2.55 2.30 1.42 -
P/RPS 6.72 10.45 5.07 3.91 5.27 8.13 2.20 110.95%
P/EPS 72.99 108.71 44.40 33.02 44.12 80.99 12.33 228.30%
EY 1.37 0.92 2.25 3.03 2.27 1.23 8.11 -69.54%
DY 0.50 0.00 0.00 1.64 1.18 0.00 2.32 -64.15%
P/NAPS 3.28 4.23 3.66 2.81 3.13 3.04 1.75 52.19%

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