[PESTECH] QoQ 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- 167.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 53,654 41,563 24,270 52,041 32,598 25,531 25,928 62.31%
PBT 8,541 6,831 3,200 12,331 5,729 2,489 3,634 76.68%
Tax -2,312 -1,858 -800 -3,034 -1,641 -717 -1,014 73.14%
NP 6,229 4,973 2,400 9,297 4,088 1,772 2,620 78.03%
-
NP to SH 6,349 4,964 2,435 9,277 3,466 1,272 2,569 82.69%
-
Tax Rate 27.07% 27.20% 25.00% 24.60% 28.64% 28.81% 27.90% -
Total Cost 47,425 36,590 21,870 42,744 28,510 23,759 23,308 60.50%
-
Net Worth 74,598 69,951 64,870 65,502 58,333 54,800 41,395 48.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,436 2,576 - 2,657 1,289 644 - -
Div Payout % 54.13% 51.90% - 28.65% 37.21% 50.63% - -
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 74,598 69,951 64,870 65,502 58,333 54,800 41,395 48.03%
NOSH 85,913 85,882 85,739 80,529 80,604 80,506 72,982 11.47%
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 11.61% 11.96% 9.89% 17.86% 12.54% 6.94% 10.10% -
ROE 8.51% 7.10% 3.75% 14.16% 5.94% 2.32% 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 62.45 48.40 28.31 64.62 40.44 31.71 35.53 45.59%
EPS 7.39 5.78 2.84 11.52 4.30 1.58 3.52 63.88%
DPS 4.00 3.00 0.00 3.30 1.60 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 5.41 4.19 2.45 5.24 3.29 2.57 2.61 62.49%
EPS 0.64 0.50 0.25 0.93 0.35 0.13 0.26 82.20%
DPS 0.35 0.26 0.00 0.27 0.13 0.06 0.00 -
NAPS 0.0752 0.0705 0.0654 0.066 0.0588 0.0552 0.0417 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 3.81 4.96 5.12 1.64 2.40 2.49 0.00 -
P/EPS 32.21 41.52 51.06 9.20 22.56 50.00 0.00 -
EY 3.11 2.41 1.96 10.87 4.43 2.00 0.00 -
DY 1.68 1.25 0.00 3.11 1.65 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 3.91 5.27 8.13 2.20 2.45 2.93 0.00 -
P/EPS 33.02 44.12 80.99 12.33 23.02 58.86 0.00 -
EY 3.03 2.27 1.23 8.11 4.34 1.70 0.00 -
DY 1.64 1.18 0.00 2.32 1.62 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