[PESTECH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.75%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,279 53,654 41,563 24,270 52,041 32,598 25,531 80.91%
PBT 10,021 8,541 6,831 3,200 12,331 5,729 2,489 152.43%
Tax -2,896 -2,312 -1,858 -800 -3,034 -1,641 -717 152.97%
NP 7,125 6,229 4,973 2,400 9,297 4,088 1,772 152.22%
-
NP to SH 7,106 6,349 4,964 2,435 9,277 3,466 1,272 213.85%
-
Tax Rate 28.90% 27.07% 27.20% 25.00% 24.60% 28.64% 28.81% -
Total Cost 55,154 47,425 36,590 21,870 42,744 28,510 23,759 75.05%
-
Net Worth 86,296 74,598 69,951 64,870 65,502 58,333 54,800 35.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,436 2,576 - 2,657 1,289 644 -
Div Payout % - 54.13% 51.90% - 28.65% 37.21% 50.63% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,296 74,598 69,951 64,870 65,502 58,333 54,800 35.24%
NOSH 86,443 85,913 85,882 85,739 80,529 80,604 80,506 4.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.44% 11.61% 11.96% 9.89% 17.86% 12.54% 6.94% -
ROE 8.23% 8.51% 7.10% 3.75% 14.16% 5.94% 2.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 72.05 62.45 48.40 28.31 64.62 40.44 31.71 72.57%
EPS 8.22 7.39 5.78 2.84 11.52 4.30 1.58 199.34%
DPS 0.00 4.00 3.00 0.00 3.30 1.60 0.80 -
NAPS 0.9983 0.8683 0.8145 0.7566 0.8134 0.7237 0.6807 28.99%
Adjusted Per Share Value based on latest NOSH - 85,739
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.33 5.45 4.22 2.47 5.29 3.31 2.59 81.14%
EPS 0.72 0.65 0.50 0.25 0.94 0.35 0.13 212.06%
DPS 0.00 0.35 0.26 0.00 0.27 0.13 0.07 -
NAPS 0.0877 0.0758 0.0711 0.0659 0.0666 0.0593 0.0557 35.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.05 2.38 2.40 1.45 1.06 0.97 0.79 -
P/RPS 4.23 3.81 4.96 5.12 1.64 2.40 2.49 42.23%
P/EPS 37.10 32.21 41.52 51.06 9.20 22.56 50.00 -17.99%
EY 2.70 3.11 2.41 1.96 10.87 4.43 2.00 22.08%
DY 0.00 1.68 1.25 0.00 3.11 1.65 1.01 -
P/NAPS 3.06 2.74 2.95 1.92 1.30 1.34 1.16 90.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 12/11/12 23/08/12 -
Price 3.65 2.44 2.55 2.30 1.42 0.99 0.93 -
P/RPS 5.07 3.91 5.27 8.13 2.20 2.45 2.93 43.98%
P/EPS 44.40 33.02 44.12 80.99 12.33 23.02 58.86 -17.09%
EY 2.25 3.03 2.27 1.23 8.11 4.34 1.70 20.48%
DY 0.00 1.64 1.18 0.00 2.32 1.62 0.86 -
P/NAPS 3.66 2.81 3.13 3.04 1.75 1.37 1.37 92.18%

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