[PESTECH] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 4.42%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 193,172 400,804 311,879 260,256 257,727 247,884 180,504 4.62%
PBT 106,144 72,818 40,630 36,307 34,327 31,413 23,312 174.45%
Tax -24,876 -16,475 -8,604 -9,817 -8,976 -8,085 -5,840 162.54%
NP 81,268 56,343 32,026 26,490 25,351 23,328 17,472 178.38%
-
NP to SH 82,180 56,456 32,025 26,492 25,372 23,354 17,356 181.70%
-
Tax Rate 23.44% 22.62% 21.18% 27.04% 26.15% 25.74% 25.05% -
Total Cost 111,904 344,461 279,853 233,765 232,375 224,556 163,032 -22.16%
-
Net Worth 275,667 183,008 136,218 115,008 109,195 119,177 111,632 82.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 14,558 14,419 15,520 12,771 14,083 - -
Div Payout % - 25.79% 45.02% 58.58% 50.34% 60.30% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 275,667 183,008 136,218 115,008 109,195 119,177 111,632 82.59%
NOSH 185,759 145,595 144,134 142,267 141,904 97,798 96,852 54.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 42.07% 14.06% 10.27% 10.18% 9.84% 9.41% 9.68% -
ROE 29.81% 30.85% 23.51% 23.04% 23.24% 19.60% 15.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 103.99 275.31 216.29 182.93 181.62 253.46 186.37 -32.19%
EPS 44.24 38.78 22.21 18.62 17.88 23.88 17.92 82.56%
DPS 0.00 10.00 10.00 10.91 9.00 14.40 0.00 -
NAPS 1.484 1.2571 0.9447 0.8084 0.7695 1.2186 1.1526 18.33%
Adjusted Per Share Value based on latest NOSH - 142,277
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.47 40.39 31.43 26.23 25.97 24.98 18.19 4.63%
EPS 8.28 5.69 3.23 2.67 2.56 2.35 1.75 181.56%
DPS 0.00 1.47 1.45 1.56 1.29 1.42 0.00 -
NAPS 0.2778 0.1844 0.1373 0.1159 0.1101 0.1201 0.1125 82.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.81 4.92 4.90 3.50 4.03 5.96 4.19 -
P/RPS 5.59 0.00 0.00 1.91 2.22 2.35 2.25 83.33%
P/EPS 13.13 0.00 0.00 18.80 22.54 24.96 23.38 -31.90%
EY 7.61 0.00 0.00 5.32 4.44 4.01 4.28 46.71%
DY 0.00 0.00 2.72 3.12 2.23 2.42 0.00 -
P/NAPS 3.92 3.83 0.00 4.33 5.24 4.89 3.64 5.05%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 -
Price 6.75 5.27 4.99 4.32 3.88 4.00 4.87 -
P/RPS 6.49 0.00 0.00 2.36 2.14 1.58 2.61 83.44%
P/EPS 15.26 0.00 0.00 23.20 21.70 16.75 27.18 -31.91%
EY 6.55 0.00 0.00 4.31 4.61 5.97 3.68 46.81%
DY 0.00 0.00 2.67 2.53 2.32 3.60 0.00 -
P/NAPS 4.55 4.10 0.00 5.34 5.04 3.28 4.23 4.97%

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