[PESTECH] QoQ TTM 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- -42.29%
YoY- -53.27%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 277,279 297,519 266,753 103,285 165,564 219,218 202,622 23.23%
PBT 76,469 59,729 34,802 13,089 23,110 31,651 31,221 81.60%
Tax -16,710 -13,106 -7,144 -3,369 -6,265 -8,577 -8,526 56.54%
NP 59,759 46,623 27,658 9,720 16,845 23,074 22,695 90.57%
-
NP to SH 60,086 46,725 27,651 9,696 16,802 23,045 22,653 91.50%
-
Tax Rate 21.85% 21.94% 20.53% 25.74% 27.11% 27.10% 27.31% -
Total Cost 217,520 250,896 239,095 93,565 148,719 196,144 179,927 13.47%
-
Net Worth 275,667 183,028 136,163 0 0 119,124 111,632 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 5,691 5,691 7,646 1,955 1,955 4,532 5,153 6.83%
Div Payout % 9.47% 12.18% 27.65% 20.16% 11.64% 19.67% 22.75% -
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 275,667 183,028 136,163 0 0 119,124 111,632 82.59%
NOSH 185,759 145,595 144,134 142,277 141,976 97,755 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 21.55% 15.67% 10.37% 9.41% 10.17% 10.53% 11.20% -
ROE 21.80% 25.53% 20.31% 0.00% 0.00% 19.35% 20.29% -
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 149.27 204.35 185.07 72.59 116.61 224.25 209.21 -20.13%
EPS 32.35 32.09 19.18 6.81 11.83 23.57 23.39 24.11%
DPS 3.06 3.91 5.30 1.37 1.38 4.64 5.32 -30.81%
NAPS 1.484 1.2571 0.9447 0.00 0.00 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 27.95 29.99 26.88 10.41 16.69 22.09 20.42 23.25%
EPS 6.06 4.71 2.79 0.98 1.69 2.32 2.28 91.76%
DPS 0.57 0.57 0.77 0.20 0.20 0.46 0.52 6.30%
NAPS 0.2778 0.1845 0.1372 0.00 0.00 0.1201 0.1125 82.59%
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 3.89 2.41 2.65 4.82 3.46 2.66 2.00 55.75%
P/EPS 17.96 15.33 25.54 51.36 34.05 25.28 17.91 0.18%
EY 5.57 6.52 3.92 1.95 2.94 3.96 5.58 -0.11%
DY 0.53 0.79 1.08 0.39 0.34 0.78 1.27 -44.12%
P/NAPS 3.92 3.91 5.19 0.00 0.00 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 4.52 2.58 2.70 5.95 3.33 1.78 2.33 55.48%
P/EPS 20.87 16.42 26.01 63.39 32.79 16.97 20.82 0.15%
EY 4.79 6.09 3.84 1.58 3.05 5.89 4.80 -0.13%
DY 0.45 0.74 1.06 0.32 0.35 1.16 1.09 -44.52%
P/NAPS 4.55 4.19 5.28 0.00 0.00 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