[PESTECH] QoQ TTM Result on 30-Jun-2014

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2014
Profit Trend
QoQ- 1.73%
YoY- 15.04%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 266,753 103,285 165,564 219,218 202,622 181,766 171,528 34.26%
PBT 34,802 13,089 23,110 31,651 31,221 28,593 30,897 8.26%
Tax -7,144 -3,369 -6,265 -8,577 -8,526 -7,866 -8,107 -8.09%
NP 27,658 9,720 16,845 23,074 22,695 20,727 22,790 13.78%
-
NP to SH 27,651 9,696 16,802 23,045 22,653 20,749 22,810 13.70%
-
Tax Rate 20.53% 25.74% 27.11% 27.10% 27.31% 27.51% 26.24% -
Total Cost 239,095 93,565 148,719 196,144 179,927 161,039 148,738 37.26%
-
Net Worth 136,163 0 0 119,124 111,632 86,296 74,598 49.41%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,646 1,955 1,955 4,532 5,153 5,153 6,442 12.11%
Div Payout % 27.65% 20.16% 11.64% 19.67% 22.75% 24.84% 28.24% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 136,163 0 0 119,124 111,632 86,296 74,598 49.41%
NOSH 144,134 142,277 141,976 97,755 96,852 86,443 85,913 41.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.37% 9.41% 10.17% 10.53% 11.20% 11.40% 13.29% -
ROE 20.31% 0.00% 0.00% 19.35% 20.29% 24.04% 30.58% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 185.07 72.59 116.61 224.25 209.21 210.27 199.65 -4.93%
EPS 19.18 6.81 11.83 23.57 23.39 24.00 26.55 -19.50%
DPS 5.30 1.37 1.38 4.64 5.32 6.00 7.50 -20.67%
NAPS 0.9447 0.00 0.00 1.2186 1.1526 0.9983 0.8683 5.78%
Adjusted Per Share Value based on latest NOSH - 97,755
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.88 10.41 16.69 22.09 20.42 18.32 17.29 34.23%
EPS 2.79 0.98 1.69 2.32 2.28 2.09 2.30 13.75%
DPS 0.77 0.20 0.20 0.46 0.52 0.52 0.65 11.96%
NAPS 0.1372 0.00 0.00 0.1201 0.1125 0.087 0.0752 49.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.90 3.50 4.03 5.96 4.19 3.05 2.38 -
P/RPS 2.65 4.82 3.46 2.66 2.00 1.45 1.19 70.61%
P/EPS 25.54 51.36 34.05 25.28 17.91 12.71 8.96 101.16%
EY 3.92 1.95 2.94 3.96 5.58 7.87 11.16 -50.24%
DY 1.08 0.39 0.34 0.78 1.27 1.97 3.15 -51.04%
P/NAPS 5.19 0.00 0.00 4.89 3.64 3.06 2.74 53.14%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 -
Price 4.99 4.32 3.88 4.00 4.87 3.65 2.44 -
P/RPS 2.70 5.95 3.33 1.78 2.33 1.74 1.22 69.90%
P/EPS 26.01 63.39 32.79 16.97 20.82 15.21 9.19 100.21%
EY 3.84 1.58 3.05 5.89 4.80 6.58 10.88 -50.08%
DY 1.06 0.32 0.35 1.16 1.09 1.64 3.07 -50.81%
P/NAPS 5.28 0.00 0.00 3.28 4.23 3.66 2.81 52.32%

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