[PESTECH] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -11.67%
YoY- -9.33%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 780,696 854,810 756,440 605,440 925,676 445,536 389,236 12.28%
PBT 78,044 101,896 82,576 64,620 114,584 87,390 109,918 -5.54%
Tax -3,290 -18,550 -17,704 -6,604 -21,198 -4,844 -17,914 -24.58%
NP 74,754 83,346 64,872 58,016 93,386 82,546 92,004 -3.39%
-
NP to SH 41,934 46,250 54,908 48,838 66,540 50,200 75,698 -9.36%
-
Tax Rate 4.22% 18.20% 21.44% 10.22% 18.50% 5.54% 16.30% -
Total Cost 705,942 771,464 691,568 547,424 832,290 362,990 297,232 15.49%
-
Net Worth 610,840 679,834 587,283 502,599 496,189 176,031 295,675 12.84%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 15,241 - - - - 11,148 -
Div Payout % - 32.95% - - - - 14.73% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 610,840 679,834 587,283 502,599 496,189 176,031 295,675 12.84%
NOSH 955,366 764,293 764,293 764,293 764,293 331,571 185,807 31.34%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.58% 9.75% 8.58% 9.58% 10.09% 18.53% 23.64% -
ROE 6.86% 6.80% 9.35% 9.72% 13.41% 28.52% 25.60% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 82.05 112.17 98.97 79.22 121.22 134.37 209.48 -14.45%
EPS 4.40 6.06 7.18 6.38 8.72 15.14 40.74 -30.96%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.642 0.8921 0.7684 0.6576 0.6498 0.5309 1.5913 -14.02%
Adjusted Per Share Value based on latest NOSH - 955,366
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 78.68 86.15 76.24 61.02 93.29 44.90 39.23 12.28%
EPS 4.23 4.66 5.53 4.92 6.71 5.06 7.63 -9.35%
DPS 0.00 1.54 0.00 0.00 0.00 0.00 1.12 -
NAPS 0.6156 0.6852 0.5919 0.5065 0.5001 0.1774 0.298 12.84%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.815 0.935 1.31 0.99 1.75 1.54 6.86 -
P/RPS 0.99 0.83 1.32 1.25 1.44 1.15 3.27 -18.04%
P/EPS 18.49 15.41 18.23 15.49 20.08 10.17 16.84 1.56%
EY 5.41 6.49 5.48 6.45 4.98 9.83 5.94 -1.54%
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.87 -
P/NAPS 1.27 1.05 1.70 1.51 2.69 2.90 4.31 -18.41%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 24/02/20 26/02/19 23/02/18 24/02/17 25/02/16 -
Price 0.685 1.23 1.22 1.20 1.87 1.75 6.27 -
P/RPS 0.83 1.10 1.23 1.51 1.54 1.30 2.99 -19.21%
P/EPS 15.54 20.27 16.98 18.78 21.46 11.56 15.39 0.16%
EY 6.43 4.93 5.89 5.32 4.66 8.65 6.50 -0.18%
DY 0.00 1.63 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 1.07 1.38 1.59 1.82 2.88 3.30 3.94 -19.51%

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