[PESTECH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.24%
YoY- 78.19%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 260,256 257,727 247,884 180,504 181,766 179,230 157,999 39.34%
PBT 36,307 34,327 31,413 23,312 28,593 27,858 24,074 31.41%
Tax -9,817 -8,976 -8,085 -5,840 -7,866 -7,455 -6,379 33.19%
NP 26,490 25,351 23,328 17,472 20,727 20,403 17,695 30.76%
-
NP to SH 26,492 25,372 23,354 17,356 20,721 20,422 17,692 30.78%
-
Tax Rate 27.04% 26.15% 25.74% 25.05% 27.51% 26.76% 26.50% -
Total Cost 233,765 232,375 224,556 163,032 161,039 158,827 140,304 40.41%
-
Net Worth 115,008 109,195 119,177 111,632 86,347 74,562 69,912 39.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 15,520 12,771 14,083 - 10,638 10,690 17,098 -6.23%
Div Payout % 58.58% 50.34% 60.30% - 51.34% 52.35% 96.64% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 115,008 109,195 119,177 111,632 86,347 74,562 69,912 39.22%
NOSH 142,267 141,904 97,798 96,852 86,494 85,871 85,835 39.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.18% 9.84% 9.41% 9.68% 11.40% 11.38% 11.20% -
ROE 23.04% 23.24% 19.60% 15.55% 24.00% 27.39% 25.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 182.93 181.62 253.46 186.37 210.15 208.72 184.07 -0.41%
EPS 18.62 17.88 23.88 17.92 23.96 23.78 20.59 -6.46%
DPS 10.91 9.00 14.40 0.00 12.30 12.45 19.92 -32.98%
NAPS 0.8084 0.7695 1.2186 1.1526 0.9983 0.8683 0.8145 -0.49%
Adjusted Per Share Value based on latest NOSH - 96,852
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.44 26.19 25.19 18.34 18.47 18.21 16.05 39.35%
EPS 2.69 2.58 2.37 1.76 2.11 2.08 1.80 30.61%
DPS 1.58 1.30 1.43 0.00 1.08 1.09 1.74 -6.21%
NAPS 0.1169 0.1109 0.1211 0.1134 0.0877 0.0758 0.071 39.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.50 4.03 5.96 4.19 3.05 2.38 2.40 -
P/RPS 1.91 2.22 2.35 2.25 1.45 1.14 1.30 29.14%
P/EPS 18.80 22.54 24.96 23.38 12.73 10.01 11.64 37.53%
EY 5.32 4.44 4.01 4.28 7.85 9.99 8.59 -27.27%
DY 3.12 2.23 2.42 0.00 4.03 5.23 8.30 -47.82%
P/NAPS 4.33 5.24 4.89 3.64 3.06 2.74 2.95 29.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 -
Price 4.32 3.88 4.00 4.87 3.65 2.44 2.55 -
P/RPS 2.36 2.14 1.58 2.61 1.74 1.17 1.39 42.18%
P/EPS 23.20 21.70 16.75 27.18 15.24 10.26 12.37 51.90%
EY 4.31 4.61 5.97 3.68 6.56 9.75 8.08 -34.15%
DY 2.53 2.32 3.60 0.00 3.37 5.10 7.81 -52.73%
P/NAPS 5.34 5.04 3.28 4.23 3.66 2.81 3.13 42.64%

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