[PESTECH] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 16.53%
YoY- 622.15%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 563,221 508,687 406,944 356,854 277,279 297,519 266,753 64.35%
PBT 99,092 105,847 109,153 94,495 76,469 59,729 34,802 100.50%
Tax -795 -6,277 -19,892 -16,433 -16,710 -13,106 -7,144 -76.77%
NP 98,297 99,570 89,261 78,062 59,759 46,623 27,658 132.35%
-
NP to SH 64,230 72,834 74,800 70,020 60,086 46,725 27,651 75.12%
-
Tax Rate 0.80% 5.93% 18.22% 17.39% 21.85% 21.94% 20.53% -
Total Cost 464,924 409,117 317,683 278,792 217,520 250,896 239,095 55.60%
-
Net Worth 135,726 332,325 289,576 295,766 275,667 183,028 136,163 -0.21%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,575 5,575 5,575 5,575 5,691 5,691 7,646 -18.94%
Div Payout % 8.68% 7.66% 7.45% 7.96% 9.47% 12.18% 27.65% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 135,726 332,325 289,576 295,766 275,667 183,028 136,163 -0.21%
NOSH 746,373 185,968 185,756 185,864 185,759 145,595 144,134 198.41%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.45% 19.57% 21.93% 21.88% 21.55% 15.67% 10.37% -
ROE 47.32% 21.92% 25.83% 23.67% 21.80% 25.53% 20.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 198.11 273.53 219.07 192.00 149.27 204.35 185.07 4.63%
EPS 22.59 39.16 40.27 37.67 32.35 32.09 19.18 11.49%
DPS 1.96 3.00 3.00 3.00 3.06 3.91 5.30 -48.38%
NAPS 0.4774 1.787 1.5589 1.5913 1.484 1.2571 0.9447 -36.47%
Adjusted Per Share Value based on latest NOSH - 185,864
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 56.76 51.27 41.01 35.97 27.95 29.99 26.88 64.36%
EPS 6.47 7.34 7.54 7.06 6.06 4.71 2.79 74.93%
DPS 0.56 0.56 0.56 0.56 0.57 0.57 0.77 -19.08%
NAPS 0.1368 0.3349 0.2918 0.2981 0.2778 0.1845 0.1372 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.67 6.70 6.72 6.86 5.81 4.92 4.90 -
P/RPS 0.84 2.45 3.07 3.57 3.89 2.41 2.65 -53.41%
P/EPS 7.39 17.11 16.69 18.21 17.96 15.33 25.54 -56.15%
EY 13.53 5.85 5.99 5.49 5.57 6.52 3.92 127.87%
DY 1.17 0.45 0.45 0.44 0.53 0.79 1.08 5.46%
P/NAPS 3.50 3.75 4.31 4.31 3.92 3.91 5.19 -23.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 28/08/15 27/05/15 -
Price 1.67 1.53 6.90 6.27 6.75 5.27 4.99 -
P/RPS 0.84 0.56 3.15 3.27 4.52 2.58 2.70 -53.98%
P/EPS 7.39 3.91 17.14 16.64 20.87 16.42 26.01 -56.68%
EY 13.53 25.60 5.84 6.01 4.79 6.09 3.84 131.01%
DY 1.17 1.96 0.44 0.48 0.45 0.74 1.06 6.78%
P/NAPS 3.50 0.86 4.43 3.94 4.55 4.19 5.28 -23.91%

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