[PESTECH] QoQ 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- -38.94%
YoY- 78.19%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 66,750 68,533 58,159 45,126 62,279 53,654 41,563 37.02%
PBT 10,397 9,796 7,261 5,828 10,021 8,541 6,831 32.21%
Tax -3,015 -2,615 -1,909 -1,460 -2,896 -2,312 -1,858 37.96%
NP 7,382 7,181 5,352 4,368 7,125 6,229 4,973 30.03%
-
NP to SH 7,370 7,184 5,357 4,339 7,106 6,349 4,964 30.05%
-
Tax Rate 29.00% 26.69% 26.29% 25.05% 28.90% 27.07% 27.20% -
Total Cost 59,368 61,352 52,807 40,758 55,154 47,425 36,590 37.95%
-
Net Worth 115,017 109,250 119,124 111,632 86,296 74,598 69,951 39.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,691 - 1,955 - - 3,436 2,576 69.38%
Div Payout % 77.22% - 36.50% - - 54.13% 51.90% -
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 115,017 109,250 119,124 111,632 86,296 74,598 69,951 39.18%
NOSH 142,277 141,976 97,755 96,852 86,443 85,913 85,882 39.88%
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 11.06% 10.48% 9.20% 9.68% 11.44% 11.61% 11.96% -
ROE 6.41% 6.58% 4.50% 3.89% 8.23% 8.51% 7.10% -
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 46.92 48.27 59.49 46.59 72.05 62.45 48.40 -2.04%
EPS 5.18 5.06 5.48 4.48 8.22 7.39 5.78 -7.02%
DPS 4.00 0.00 2.00 0.00 0.00 4.00 3.00 21.07%
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 6.73 6.91 5.86 4.55 6.28 5.41 4.19 37.03%
EPS 0.74 0.72 0.54 0.44 0.72 0.64 0.50 29.77%
DPS 0.57 0.00 0.20 0.00 0.00 0.35 0.26 68.51%
NAPS 0.1159 0.1101 0.1201 0.1125 0.087 0.0752 0.0705 39.16%
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 7.46 8.35 10.02 8.99 4.23 3.81 4.96 31.17%
P/EPS 67.57 79.64 108.76 93.53 37.10 32.21 41.52 38.23%
EY 1.48 1.26 0.92 1.07 2.70 3.11 2.41 -27.68%
DY 1.14 0.00 0.34 0.00 0.00 1.68 1.25 -5.94%
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 9.21 8.04 6.72 10.45 5.07 3.91 5.27 44.94%
P/EPS 83.40 76.68 72.99 108.71 44.40 33.02 44.12 52.70%
EY 1.20 1.30 1.37 0.92 2.25 3.03 2.27 -34.54%
DY 0.93 0.00 0.50 0.00 0.00 1.64 1.18 -14.63%
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