[PESTECH] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -27.09%
YoY- -26.34%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 297,519 266,753 103,285 165,564 219,218 202,622 181,766 39.01%
PBT 59,729 34,802 13,089 23,110 31,651 31,221 28,593 63.63%
Tax -13,106 -7,144 -3,369 -6,265 -8,577 -8,526 -7,866 40.67%
NP 46,623 27,658 9,720 16,845 23,074 22,695 20,727 71.93%
-
NP to SH 46,725 27,651 9,696 16,802 23,045 22,653 20,749 72.06%
-
Tax Rate 21.94% 20.53% 25.74% 27.11% 27.10% 27.31% 27.51% -
Total Cost 250,896 239,095 93,565 148,719 196,144 179,927 161,039 34.50%
-
Net Worth 183,028 136,163 0 0 119,124 111,632 86,296 65.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,691 7,646 1,955 1,955 4,532 5,153 5,153 6.86%
Div Payout % 12.18% 27.65% 20.16% 11.64% 19.67% 22.75% 24.84% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 183,028 136,163 0 0 119,124 111,632 86,296 65.30%
NOSH 145,595 144,134 142,277 141,976 97,755 96,852 86,443 41.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.67% 10.37% 9.41% 10.17% 10.53% 11.20% 11.40% -
ROE 25.53% 20.31% 0.00% 0.00% 19.35% 20.29% 24.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 204.35 185.07 72.59 116.61 224.25 209.21 210.27 -1.89%
EPS 32.09 19.18 6.81 11.83 23.57 23.39 24.00 21.43%
DPS 3.91 5.30 1.37 1.38 4.64 5.32 6.00 -24.89%
NAPS 1.2571 0.9447 0.00 0.00 1.2186 1.1526 0.9983 16.66%
Adjusted Per Share Value based on latest NOSH - 141,976
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.23 27.10 10.49 16.82 22.27 20.59 18.47 39.00%
EPS 4.75 2.81 0.99 1.71 2.34 2.30 2.11 72.02%
DPS 0.58 0.78 0.20 0.20 0.46 0.52 0.52 7.57%
NAPS 0.186 0.1384 0.00 0.00 0.121 0.1134 0.0877 65.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.92 4.90 3.50 4.03 5.96 4.19 3.05 -
P/RPS 2.41 2.65 4.82 3.46 2.66 2.00 1.45 40.44%
P/EPS 15.33 25.54 51.36 34.05 25.28 17.91 12.71 13.34%
EY 6.52 3.92 1.95 2.94 3.96 5.58 7.87 -11.82%
DY 0.79 1.08 0.39 0.34 0.78 1.27 1.97 -45.71%
P/NAPS 3.91 5.19 0.00 0.00 4.89 3.64 3.06 17.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 -
Price 5.27 4.99 4.32 3.88 4.00 4.87 3.65 -
P/RPS 2.58 2.70 5.95 3.33 1.78 2.33 1.74 30.12%
P/EPS 16.42 26.01 63.39 32.79 16.97 20.82 15.21 5.25%
EY 6.09 3.84 1.58 3.05 5.89 4.80 6.58 -5.04%
DY 0.74 1.06 0.32 0.35 1.16 1.09 1.64 -41.25%
P/NAPS 4.19 5.28 0.00 0.00 3.28 4.23 3.66 9.46%

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