[PESTECH] QoQ TTM Result on 30-Sep-2013

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- 13.86%
YoY- 212.17%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 219,218 202,622 181,766 171,528 150,472 134,440 136,098 37.52%
PBT 31,651 31,221 28,593 30,897 27,508 22,603 23,037 23.65%
Tax -8,577 -8,526 -7,866 -8,107 -7,436 -6,295 -6,509 20.25%
NP 23,074 22,695 20,727 22,790 20,072 16,308 16,528 24.98%
-
NP to SH 23,045 22,653 20,749 22,810 20,033 16,340 16,474 25.15%
-
Tax Rate 27.10% 27.31% 27.51% 26.24% 27.03% 27.85% 28.25% -
Total Cost 196,144 179,927 161,039 148,738 130,400 118,132 119,570 39.21%
-
Net Worth 119,124 111,632 86,296 74,598 69,951 64,870 65,502 49.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,532 5,153 5,153 6,442 5,154 3,222 3,222 25.61%
Div Payout % 19.67% 22.75% 24.84% 28.24% 25.73% 19.72% 19.56% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 119,124 111,632 86,296 74,598 69,951 64,870 65,502 49.15%
NOSH 97,755 96,852 86,443 85,913 85,882 85,739 80,529 13.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.53% 11.20% 11.40% 13.29% 13.34% 12.13% 12.14% -
ROE 19.35% 20.29% 24.04% 30.58% 28.64% 25.19% 25.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 224.25 209.21 210.27 199.65 175.21 156.80 169.00 20.81%
EPS 23.57 23.39 24.00 26.55 23.33 19.06 20.46 9.92%
DPS 4.64 5.32 6.00 7.50 6.00 3.76 4.00 10.43%
NAPS 1.2186 1.1526 0.9983 0.8683 0.8145 0.7566 0.8134 31.02%
Adjusted Per Share Value based on latest NOSH - 85,913
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.27 20.59 18.47 17.43 15.29 13.66 13.83 37.50%
EPS 2.34 2.30 2.11 2.32 2.04 1.66 1.67 25.29%
DPS 0.46 0.52 0.52 0.65 0.52 0.33 0.33 24.86%
NAPS 0.121 0.1134 0.0877 0.0758 0.0711 0.0659 0.0666 49.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.96 4.19 3.05 2.38 2.40 1.45 1.06 -
P/RPS 2.66 2.00 1.45 1.19 1.37 0.92 0.63 161.92%
P/EPS 25.28 17.91 12.71 8.96 10.29 7.61 5.18 188.55%
EY 3.96 5.58 7.87 11.16 9.72 13.14 19.30 -65.31%
DY 0.78 1.27 1.97 3.15 2.50 2.59 3.77 -65.11%
P/NAPS 4.89 3.64 3.06 2.74 2.95 1.92 1.30 142.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 -
Price 4.00 4.87 3.65 2.44 2.55 2.30 1.42 -
P/RPS 1.78 2.33 1.74 1.22 1.46 1.47 0.84 65.20%
P/EPS 16.97 20.82 15.21 9.19 10.93 12.07 6.94 81.79%
EY 5.89 4.80 6.58 10.88 9.15 8.29 14.41 -45.01%
DY 1.16 1.09 1.64 3.07 2.35 1.63 2.82 -44.77%
P/NAPS 3.28 4.23 3.66 2.81 3.13 3.04 1.75 52.19%

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