[PESTECH] QoQ TTM 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- 22.6%
YoY- 421.56%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 202,622 181,766 171,528 150,472 134,440 136,098 84,057 79.87%
PBT 31,221 28,593 30,897 27,508 22,603 23,037 10,712 104.17%
Tax -8,526 -7,866 -8,107 -7,436 -6,295 -6,509 -3,372 85.70%
NP 22,695 20,727 22,790 20,072 16,308 16,528 7,340 112.38%
-
NP to SH 22,653 20,749 22,810 20,033 16,340 16,474 7,307 112.76%
-
Tax Rate 27.31% 27.51% 26.24% 27.03% 27.85% 28.25% 31.48% -
Total Cost 179,927 161,039 148,738 130,400 118,132 119,570 76,717 76.61%
-
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 5,153 5,153 6,442 5,154 3,222 3,222 1,933 92.37%
Div Payout % 22.75% 24.84% 28.24% 25.73% 19.72% 19.56% 26.46% -
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 11.20% 11.40% 13.29% 13.34% 12.13% 12.14% 8.73% -
ROE 20.29% 24.04% 30.58% 28.64% 25.19% 25.15% 12.53% -
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 209.21 210.27 199.65 175.21 156.80 169.00 104.28 59.13%
EPS 23.39 24.00 26.55 23.33 19.06 20.46 9.07 88.16%
DPS 5.32 6.00 7.50 6.00 3.76 4.00 2.40 70.08%
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 20.59 18.47 17.43 15.29 13.66 13.83 8.54 79.90%
EPS 2.30 2.11 2.32 2.04 1.66 1.67 0.74 113.12%
DPS 0.52 0.52 0.65 0.52 0.33 0.33 0.20 89.19%
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 2.00 1.45 1.19 1.37 0.92 0.63 0.93 66.68%
P/EPS 17.91 12.71 8.96 10.29 7.61 5.18 10.70 41.01%
EY 5.58 7.87 11.16 9.72 13.14 19.30 9.35 -29.13%
DY 1.27 1.97 3.15 2.50 2.59 3.77 2.47 -35.84%
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 - -
Price 4.87 3.65 2.44 2.55 2.30 1.42 0.00 -
P/RPS 2.33 1.74 1.22 1.46 1.47 0.84 0.00 -
P/EPS 20.82 15.21 9.19 10.93 12.07 6.94 0.00 -
EY 4.80 6.58 10.88 9.15 8.29 14.41 0.00 -
DY 1.09 1.64 3.07 2.35 1.63 2.82 0.00 -
P/NAPS 4.23 3.66 2.81 3.13 3.04 1.75 0.00 -

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