[PESTECH] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- 1.46%
YoY- 24.98%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 257,727 247,884 180,504 181,766 179,230 157,999 97,080 91.61%
PBT 34,327 31,413 23,312 28,593 27,858 24,074 12,800 92.91%
Tax -8,976 -8,085 -5,840 -7,866 -7,455 -6,379 -3,200 98.76%
NP 25,351 23,328 17,472 20,727 20,403 17,695 9,600 90.93%
-
NP to SH 25,372 23,354 17,356 20,721 20,422 17,692 9,740 89.21%
-
Tax Rate 26.15% 25.74% 25.05% 27.51% 26.76% 26.50% 25.00% -
Total Cost 232,375 224,556 163,032 161,039 158,827 140,304 87,480 91.68%
-
Net Worth 109,195 119,177 111,632 86,347 74,562 69,912 64,870 41.46%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,771 14,083 - 10,638 10,690 17,098 - -
Div Payout % 50.34% 60.30% - 51.34% 52.35% 96.64% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 109,195 119,177 111,632 86,347 74,562 69,912 64,870 41.46%
NOSH 141,904 97,798 96,852 86,494 85,871 85,835 85,739 39.87%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.84% 9.41% 9.68% 11.40% 11.38% 11.20% 9.89% -
ROE 23.24% 19.60% 15.55% 24.00% 27.39% 25.31% 15.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 181.62 253.46 186.37 210.15 208.72 184.07 113.23 36.98%
EPS 17.88 23.88 17.92 23.96 23.78 20.59 11.36 35.27%
DPS 9.00 14.40 0.00 12.30 12.45 19.92 0.00 -
NAPS 0.7695 1.2186 1.1526 0.9983 0.8683 0.8145 0.7566 1.13%
Adjusted Per Share Value based on latest NOSH - 86,443
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.19 25.19 18.34 18.47 18.21 16.05 9.86 91.68%
EPS 2.58 2.37 1.76 2.11 2.08 1.80 0.99 89.26%
DPS 1.30 1.43 0.00 1.08 1.09 1.74 0.00 -
NAPS 0.1109 0.1211 0.1134 0.0877 0.0758 0.071 0.0659 41.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.03 5.96 4.19 3.05 2.38 2.40 1.45 -
P/RPS 2.22 2.35 2.25 1.45 1.14 1.30 1.28 44.30%
P/EPS 22.54 24.96 23.38 12.73 10.01 11.64 12.76 46.07%
EY 4.44 4.01 4.28 7.85 9.99 8.59 7.83 -31.46%
DY 2.23 2.42 0.00 4.03 5.23 8.30 0.00 -
P/NAPS 5.24 4.89 3.64 3.06 2.74 2.95 1.92 95.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 -
Price 3.88 4.00 4.87 3.65 2.44 2.55 2.30 -
P/RPS 2.14 1.58 2.61 1.74 1.17 1.39 2.03 3.57%
P/EPS 21.70 16.75 27.18 15.24 10.26 12.37 20.25 4.71%
EY 4.61 5.97 3.68 6.56 9.75 8.08 4.94 -4.50%
DY 2.32 3.60 0.00 3.37 5.10 7.81 0.00 -
P/NAPS 5.04 3.28 4.23 3.66 2.81 3.13 3.04 40.03%

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