[PESTECH] QoQ Cumulative 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- 31.87%
YoY- 638.07%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 194,618 48,293 400,804 311,879 238,568 171,818 103,285 52.38%
PBT 54,959 26,536 72,818 40,630 33,282 22,885 13,089 159.58%
Tax -8,957 -6,219 -16,475 -8,604 -8,999 -5,984 -3,369 91.57%
NP 46,002 20,317 56,343 32,026 24,283 16,901 9,720 181.08%
-
NP to SH 37,849 20,545 56,456 32,025 24,285 16,915 9,731 146.71%
-
Tax Rate 16.30% 23.44% 22.62% 21.18% 27.04% 26.15% 25.74% -
Total Cost 148,616 27,976 344,461 279,853 214,285 154,917 93,565 36.01%
-
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 5,574 - 14,558 14,419 14,226 8,514 5,867 -3.34%
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 12.80% 7.45% 30.85% 23.51% 21.12% 15.49% 8.17% -
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 104.74 26.00 275.31 216.29 167.69 121.08 105.61 -0.54%
EPS 20.37 11.06 38.78 22.21 17.07 11.92 9.95 61.01%
DPS 3.00 0.00 10.00 10.00 10.00 6.00 6.00 -36.92%
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 19.61 4.87 40.39 31.43 24.04 17.32 10.41 52.35%
EPS 3.81 2.07 5.69 3.23 2.45 1.70 0.98 146.63%
DPS 0.56 0.00 1.47 1.45 1.43 0.86 0.59 -3.41%
NAPS 0.298 0.2778 0.1844 0.1373 0.1159 0.1101 0.1201 82.97%
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 6.55 22.35 0.00 0.00 2.09 3.33 5.64 10.45%
P/EPS 33.68 52.53 0.00 0.00 20.50 33.81 59.90 -31.80%
EY 2.97 1.90 0.00 0.00 4.88 2.96 1.67 46.63%
DY 0.44 0.00 0.00 2.04 2.86 1.49 1.01 -42.44%
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 5.99 25.96 0.00 0.00 2.58 3.20 3.79 35.56%
P/EPS 30.78 61.03 0.00 0.00 25.31 32.55 40.20 -16.26%
EY 3.25 1.64 0.00 0.00 3.95 3.07 2.49 19.37%
DY 0.48 0.00 0.00 2.00 2.31 1.55 1.50 -53.11%
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