[PESTECH] YoY Cumulative 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- 76.67%
YoY- -9.33%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 390,348 427,405 378,220 302,720 462,838 222,768 194,618 12.28%
PBT 39,022 50,948 41,288 32,310 57,292 43,695 54,959 -5.54%
Tax -1,645 -9,275 -8,852 -3,302 -10,599 -2,422 -8,957 -24.58%
NP 37,377 41,673 32,436 29,008 46,693 41,273 46,002 -3.39%
-
NP to SH 20,967 23,125 27,454 24,419 33,270 25,100 37,849 -9.36%
-
Tax Rate 4.22% 18.20% 21.44% 10.22% 18.50% 5.54% 16.30% -
Total Cost 352,971 385,732 345,784 273,712 416,145 181,495 148,616 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 - 7,620 - - - - 5,574 -
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 3.43% 3.40% 4.67% 4.86% 6.71% 14.26% 12.80% -
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 41.03 56.09 49.49 39.61 60.61 67.19 104.74 -14.44%
EPS 2.20 3.03 3.59 3.19 4.36 7.57 20.37 -30.96%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 3.00 -
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 39.34 43.08 38.12 30.51 46.65 22.45 19.61 12.29%
EPS 2.11 2.33 2.77 2.46 3.35 2.53 3.81 -9.37%
DPS 0.00 0.77 0.00 0.00 0.00 0.00 0.56 -
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 1.99 1.67 2.65 2.50 2.89 2.29 6.55 -17.99%
P/EPS 36.98 30.81 36.47 30.99 40.17 20.34 33.68 1.56%
EY 2.70 3.25 2.74 3.23 2.49 4.92 2.97 -1.57%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.44 -
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 1.67 2.19 2.47 3.03 3.09 2.60 5.99 -19.15%
P/EPS 31.08 40.53 33.96 37.56 42.92 23.12 30.78 0.16%
EY 3.22 2.47 2.94 2.66 2.33 4.33 3.25 -0.15%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.48 -
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