[PESTECH] QoQ Cumulative 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- -79.06%
YoY- 78.19%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 238,568 171,818 103,285 45,126 181,766 119,487 65,833 135.37%
PBT 33,282 22,885 13,089 5,828 28,593 18,572 10,031 121.97%
Tax -8,999 -5,984 -3,369 -1,460 -7,866 -4,970 -2,658 124.97%
NP 24,283 16,901 9,720 4,368 20,727 13,602 7,373 120.88%
-
NP to SH 24,285 16,915 9,731 4,339 20,721 13,748 7,399 120.37%
-
Tax Rate 27.04% 26.15% 25.74% 25.05% 27.51% 26.76% 26.50% -
Total Cost 214,285 154,917 93,565 40,758 161,039 105,885 58,460 137.17%
-
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 14,226 8,514 5,867 - 10,638 10,562 7,124 58.37%
Div Payout % 58.58% 50.34% 60.30% - 51.34% 76.83% 96.29% -
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 21.12% 15.49% 8.17% 3.89% 24.00% 18.44% 10.58% -
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 167.69 121.08 105.61 46.59 210.15 139.15 76.70 68.21%
EPS 17.07 11.92 9.95 4.48 23.96 16.01 8.62 57.49%
DPS 10.00 6.00 6.00 0.00 12.30 12.30 8.30 13.18%
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 24.24 17.46 10.49 4.59 18.47 12.14 6.69 135.35%
EPS 2.47 1.72 0.99 0.44 2.11 1.40 0.75 120.87%
DPS 1.45 0.87 0.60 0.00 1.08 1.07 0.72 59.27%
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 2.09 3.33 5.64 8.99 1.45 1.71 3.13 -23.54%
P/EPS 20.50 33.81 59.90 93.53 12.73 14.87 27.84 -18.41%
EY 4.88 2.96 1.67 1.07 7.85 6.73 3.59 22.64%
DY 2.86 1.49 1.01 0.00 4.03 5.17 3.46 -11.89%
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 2.58 3.20 3.79 10.45 1.74 1.75 3.32 -15.43%
P/EPS 25.31 32.55 40.20 108.71 15.24 15.24 29.58 -9.84%
EY 3.95 3.07 2.49 0.92 6.56 6.56 3.38 10.91%
DY 2.31 1.55 1.50 0.00 3.37 5.04 3.25 -20.30%
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