[PESTECH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
13-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 125.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 171,528 150,472 134,440 136,098 84,057 51,459 25,928 252.00%
PBT 30,897 27,508 22,603 23,037 10,712 5,560 3,634 316.02%
Tax -8,107 -7,436 -6,295 -6,509 -3,372 -1,731 -1,014 299.33%
NP 22,790 20,072 16,308 16,528 7,340 3,829 2,620 322.40%
-
NP to SH 22,810 20,033 16,340 16,474 7,307 3,841 2,569 328.21%
-
Tax Rate 26.24% 27.03% 27.85% 28.25% 31.48% 31.13% 27.90% -
Total Cost 148,738 130,400 118,132 119,570 76,717 47,630 23,308 243.65%
-
Net Worth 74,598 69,951 64,870 65,502 58,333 54,800 41,395 48.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,442 5,154 3,222 3,222 1,933 644 - -
Div Payout % 28.24% 25.73% 19.72% 19.56% 26.46% 16.77% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 74,598 69,951 64,870 65,502 58,333 54,800 41,395 48.03%
NOSH 85,913 85,882 85,739 80,529 80,604 80,506 72,982 11.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.29% 13.34% 12.13% 12.14% 8.73% 7.44% 10.10% -
ROE 30.58% 28.64% 25.19% 25.15% 12.53% 7.01% 6.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 199.65 175.21 156.80 169.00 104.28 63.92 35.53 215.73%
EPS 26.55 23.33 19.06 20.46 9.07 4.77 3.52 284.13%
DPS 7.50 6.00 3.76 4.00 2.40 0.80 0.00 -
NAPS 0.8683 0.8145 0.7566 0.8134 0.7237 0.6807 0.5672 32.79%
Adjusted Per Share Value based on latest NOSH - 80,529
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.29 15.17 13.55 13.72 8.47 5.19 2.61 252.31%
EPS 2.30 2.02 1.65 1.66 0.74 0.39 0.26 327.16%
DPS 0.65 0.52 0.32 0.32 0.19 0.06 0.00 -
NAPS 0.0752 0.0705 0.0654 0.066 0.0588 0.0552 0.0417 48.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 2.38 2.40 1.45 1.06 0.97 0.79 0.00 -
P/RPS 1.19 1.37 0.92 0.63 0.93 1.24 0.00 -
P/EPS 8.96 10.29 7.61 5.18 10.70 16.56 0.00 -
EY 11.16 9.72 13.14 19.30 9.35 6.04 0.00 -
DY 3.15 2.50 2.59 3.77 2.47 1.01 0.00 -
P/NAPS 2.74 2.95 1.92 1.30 1.34 1.16 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 22/05/13 13/03/13 - - - -
Price 2.44 2.55 2.30 1.42 0.00 0.00 0.00 -
P/RPS 1.22 1.46 1.47 0.84 0.00 0.00 0.00 -
P/EPS 9.19 10.93 12.07 6.94 0.00 0.00 0.00 -
EY 10.88 9.15 8.29 14.41 0.00 0.00 0.00 -
DY 3.07 2.35 1.63 2.82 0.00 0.00 0.00 -
P/NAPS 2.81 3.13 3.04 1.75 0.00 0.00 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