[PESTECH] QoQ Quarter Result on 30-Jun-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- 103.86%
YoY- 290.25%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,126 62,279 53,654 41,563 24,270 52,041 32,598 24.23%
PBT 5,828 10,021 8,541 6,831 3,200 12,331 5,729 1.14%
Tax -1,460 -2,896 -2,312 -1,858 -800 -3,034 -1,641 -7.50%
NP 4,368 7,125 6,229 4,973 2,400 9,297 4,088 4.51%
-
NP to SH 4,339 7,106 6,349 4,964 2,435 9,277 3,466 16.17%
-
Tax Rate 25.05% 28.90% 27.07% 27.20% 25.00% 24.60% 28.64% -
Total Cost 40,758 55,154 47,425 36,590 21,870 42,744 28,510 26.93%
-
Net Worth 111,632 86,296 74,598 69,951 64,870 65,502 58,333 54.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 3,436 2,576 - 2,657 1,289 -
Div Payout % - - 54.13% 51.90% - 28.65% 37.21% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,632 86,296 74,598 69,951 64,870 65,502 58,333 54.20%
NOSH 96,852 86,443 85,913 85,882 85,739 80,529 80,604 13.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.68% 11.44% 11.61% 11.96% 9.89% 17.86% 12.54% -
ROE 3.89% 8.23% 8.51% 7.10% 3.75% 14.16% 5.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.59 72.05 62.45 48.40 28.31 64.62 40.44 9.90%
EPS 4.48 8.22 7.39 5.78 2.84 11.52 4.30 2.77%
DPS 0.00 0.00 4.00 3.00 0.00 3.30 1.60 -
NAPS 1.1526 0.9983 0.8683 0.8145 0.7566 0.8134 0.7237 36.41%
Adjusted Per Share Value based on latest NOSH - 85,882
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.59 6.33 5.45 4.22 2.47 5.29 3.31 24.37%
EPS 0.44 0.72 0.65 0.50 0.25 0.94 0.35 16.49%
DPS 0.00 0.00 0.35 0.26 0.00 0.27 0.13 -
NAPS 0.1134 0.0877 0.0758 0.0711 0.0659 0.0666 0.0593 54.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.19 3.05 2.38 2.40 1.45 1.06 0.97 -
P/RPS 8.99 4.23 3.81 4.96 5.12 1.64 2.40 141.38%
P/EPS 93.53 37.10 32.21 41.52 51.06 9.20 22.56 158.29%
EY 1.07 2.70 3.11 2.41 1.96 10.87 4.43 -61.24%
DY 0.00 0.00 1.68 1.25 0.00 3.11 1.65 -
P/NAPS 3.64 3.06 2.74 2.95 1.92 1.30 1.34 94.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 12/11/12 -
Price 4.87 3.65 2.44 2.55 2.30 1.42 0.99 -
P/RPS 10.45 5.07 3.91 5.27 8.13 2.20 2.45 163.23%
P/EPS 108.71 44.40 33.02 44.12 80.99 12.33 23.02 181.74%
EY 0.92 2.25 3.03 2.27 1.23 8.11 4.34 -64.48%
DY 0.00 0.00 1.64 1.18 0.00 2.32 1.62 -
P/NAPS 4.23 3.66 2.81 3.13 3.04 1.75 1.37 112.18%

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