[PESTECH] QoQ Cumulative Quarter Result on 30-Jun-2014

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2014
Profit Trend
QoQ- 124.27%
YoY- 31.52%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 311,879 238,568 171,818 103,285 45,126 181,766 119,487 89.68%
PBT 40,630 33,282 22,885 13,089 5,828 28,593 18,572 68.60%
Tax -8,604 -8,999 -5,984 -3,369 -1,460 -7,866 -4,970 44.22%
NP 32,026 24,283 16,901 9,720 4,368 20,727 13,602 77.07%
-
NP to SH 32,025 24,285 16,915 9,731 4,339 20,721 13,748 75.81%
-
Tax Rate 21.18% 27.04% 26.15% 25.74% 25.05% 27.51% 26.76% -
Total Cost 279,853 214,285 154,917 93,565 40,758 161,039 105,885 91.27%
-
Net Worth 136,218 115,008 109,195 119,177 111,632 86,347 74,562 49.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 14,419 14,226 8,514 5,867 - 10,638 10,562 23.08%
Div Payout % 45.02% 58.58% 50.34% 60.30% - 51.34% 76.83% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 136,218 115,008 109,195 119,177 111,632 86,347 74,562 49.49%
NOSH 144,134 142,267 141,904 97,798 96,852 86,494 85,871 41.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.27% 10.18% 9.84% 9.41% 9.68% 11.40% 11.38% -
ROE 23.51% 21.12% 15.49% 8.17% 3.89% 24.00% 18.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 216.29 167.69 121.08 105.61 46.59 210.15 139.15 34.22%
EPS 22.21 17.07 11.92 9.95 4.48 23.96 16.01 24.41%
DPS 10.00 10.00 6.00 6.00 0.00 12.30 12.30 -12.90%
NAPS 0.9447 0.8084 0.7695 1.2186 1.1526 0.9983 0.8683 5.78%
Adjusted Per Share Value based on latest NOSH - 97,755
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.43 24.04 17.32 10.41 4.55 18.32 12.04 89.69%
EPS 3.23 2.45 1.70 0.98 0.44 2.09 1.39 75.52%
DPS 1.45 1.43 0.86 0.59 0.00 1.07 1.06 23.25%
NAPS 0.1373 0.1159 0.1101 0.1201 0.1125 0.087 0.0751 49.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.90 3.50 4.03 5.96 4.19 3.05 2.38 -
P/RPS 0.00 2.09 3.33 5.64 8.99 1.45 1.71 -
P/EPS 0.00 20.50 33.81 59.90 93.53 12.73 14.87 -
EY 0.00 4.88 2.96 1.67 1.07 7.85 6.73 -
DY 2.04 2.86 1.49 1.01 0.00 4.03 5.17 -46.23%
P/NAPS 0.00 4.33 5.24 4.89 3.64 3.06 2.74 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 -
Price 4.99 4.32 3.88 4.00 4.87 3.65 2.44 -
P/RPS 0.00 2.58 3.20 3.79 10.45 1.74 1.75 -
P/EPS 0.00 25.31 32.55 40.20 108.71 15.24 15.24 -
EY 0.00 3.95 3.07 2.49 0.92 6.56 6.56 -
DY 2.00 2.31 1.55 1.50 0.00 3.37 5.04 -46.02%
P/NAPS 0.00 5.34 5.04 3.28 4.23 3.66 2.81 -

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