[PESTECH] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 20.88%
YoY- 84.52%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 389,236 193,172 400,804 311,879 260,256 257,727 247,884 34.98%
PBT 109,918 106,144 72,818 40,630 36,307 34,327 31,413 129.95%
Tax -17,914 -24,876 -16,475 -8,604 -9,817 -8,976 -8,085 69.71%
NP 92,004 81,268 56,343 32,026 26,490 25,351 23,328 149.00%
-
NP to SH 75,698 82,180 56,456 32,025 26,492 25,372 23,354 118.55%
-
Tax Rate 16.30% 23.44% 22.62% 21.18% 27.04% 26.15% 25.74% -
Total Cost 297,232 111,904 344,461 279,853 233,765 232,375 224,556 20.49%
-
Net Worth 295,675 275,667 183,008 136,218 115,008 109,195 119,177 82.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,148 - 14,558 14,419 15,520 12,771 14,083 -14.39%
Div Payout % 14.73% - 25.79% 45.02% 58.58% 50.34% 60.30% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 295,675 275,667 183,008 136,218 115,008 109,195 119,177 82.96%
NOSH 185,807 185,759 145,595 144,134 142,267 141,904 97,798 53.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.64% 42.07% 14.06% 10.27% 10.18% 9.84% 9.41% -
ROE 25.60% 29.81% 30.85% 23.51% 23.04% 23.24% 19.60% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 209.48 103.99 275.31 216.29 182.93 181.62 253.46 -11.90%
EPS 40.74 44.24 38.78 22.21 18.62 17.88 23.88 42.63%
DPS 6.00 0.00 10.00 10.00 10.91 9.00 14.40 -44.12%
NAPS 1.5913 1.484 1.2571 0.9447 0.8084 0.7695 1.2186 19.41%
Adjusted Per Share Value based on latest NOSH - 144,134
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.55 19.63 40.72 31.69 26.44 26.19 25.19 34.97%
EPS 7.69 8.35 5.74 3.25 2.69 2.58 2.37 118.70%
DPS 1.13 0.00 1.48 1.47 1.58 1.30 1.43 -14.49%
NAPS 0.3004 0.2801 0.1859 0.1384 0.1169 0.1109 0.1211 82.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.86 5.81 4.92 4.90 3.50 4.03 5.96 -
P/RPS 3.27 5.59 0.00 0.00 1.91 2.22 2.35 24.56%
P/EPS 16.84 13.13 0.00 0.00 18.80 22.54 24.96 -23.02%
EY 5.94 7.61 0.00 0.00 5.32 4.44 4.01 29.85%
DY 0.87 0.00 0.00 2.72 3.12 2.23 2.42 -49.34%
P/NAPS 4.31 3.92 3.83 0.00 4.33 5.24 4.89 -8.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 27/05/15 16/02/15 26/11/14 22/08/14 -
Price 6.27 6.75 5.27 4.99 4.32 3.88 4.00 -
P/RPS 2.99 6.49 0.00 0.00 2.36 2.14 1.58 52.81%
P/EPS 15.39 15.26 0.00 0.00 23.20 21.70 16.75 -5.47%
EY 6.50 6.55 0.00 0.00 4.31 4.61 5.97 5.81%
DY 0.96 0.00 0.00 2.67 2.53 2.32 3.60 -58.47%
P/NAPS 3.94 4.55 4.10 0.00 5.34 5.04 3.28 12.96%

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