[PESTECH] QoQ Annualized Quarter Result on 30-Jun-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- 81.65%
YoY- 130.56%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 180,504 181,766 179,230 157,999 97,080 136,098 112,076 37.43%
PBT 23,312 28,593 27,858 24,074 12,800 23,039 15,797 29.65%
Tax -5,840 -7,866 -7,455 -6,379 -3,200 -6,406 -4,496 19.06%
NP 17,472 20,727 20,403 17,695 9,600 16,633 11,301 33.74%
-
NP to SH 17,356 20,721 20,422 17,692 9,740 16,580 9,737 47.06%
-
Tax Rate 25.05% 27.51% 26.76% 26.50% 25.00% 27.81% 28.46% -
Total Cost 163,032 161,039 158,827 140,304 87,480 119,465 100,774 37.85%
-
Net Worth 111,632 86,347 74,562 69,912 64,870 65,498 58,271 54.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 10,638 10,690 17,098 - 4,589 2,576 -
Div Payout % - 51.34% 52.35% 96.64% - 27.68% 26.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,632 86,347 74,562 69,912 64,870 65,498 58,271 54.31%
NOSH 96,852 86,494 85,871 85,835 85,739 80,524 80,518 13.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.68% 11.40% 11.38% 11.20% 9.89% 12.22% 10.08% -
ROE 15.55% 24.00% 27.39% 25.31% 15.01% 25.31% 16.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 186.37 210.15 208.72 184.07 113.23 169.01 139.19 21.50%
EPS 17.92 23.96 23.78 20.59 11.36 20.59 12.09 30.03%
DPS 0.00 12.30 12.45 19.92 0.00 5.70 3.20 -
NAPS 1.1526 0.9983 0.8683 0.8145 0.7566 0.8134 0.7237 36.41%
Adjusted Per Share Value based on latest NOSH - 85,882
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.34 18.47 18.21 16.05 9.86 13.83 11.39 37.41%
EPS 1.76 2.11 2.08 1.80 0.99 1.68 0.99 46.80%
DPS 0.00 1.08 1.09 1.74 0.00 0.47 0.26 -
NAPS 0.1134 0.0877 0.0758 0.071 0.0659 0.0666 0.0592 54.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.19 3.05 2.38 2.40 1.45 1.06 0.97 -
P/RPS 2.25 1.45 1.14 1.30 1.28 0.63 0.70 117.95%
P/EPS 23.38 12.73 10.01 11.64 12.76 5.15 8.02 104.20%
EY 4.28 7.85 9.99 8.59 7.83 19.42 12.47 -51.01%
DY 0.00 4.03 5.23 8.30 0.00 5.38 3.30 -
P/NAPS 3.64 3.06 2.74 2.95 1.92 1.30 1.34 94.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 12/11/12 -
Price 4.87 3.65 2.44 2.55 2.30 1.42 0.99 -
P/RPS 2.61 1.74 1.17 1.39 2.03 0.84 0.71 138.37%
P/EPS 27.18 15.24 10.26 12.37 20.25 6.90 8.19 122.65%
EY 3.68 6.56 9.75 8.08 4.94 14.50 12.22 -55.10%
DY 0.00 3.37 5.10 7.81 0.00 4.01 3.23 -
P/NAPS 4.23 3.66 2.81 3.13 3.04 1.75 1.37 112.18%

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