[PESTECH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.81%
YoY- 536.05%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,766 171,528 150,472 134,440 136,098 84,057 51,459 131.40%
PBT 28,593 30,897 27,508 22,603 23,037 10,712 5,560 197.04%
Tax -7,866 -8,107 -7,436 -6,295 -6,509 -3,372 -1,731 173.59%
NP 20,727 22,790 20,072 16,308 16,528 7,340 3,829 207.34%
-
NP to SH 20,749 22,810 20,033 16,340 16,474 7,307 3,841 206.92%
-
Tax Rate 27.51% 26.24% 27.03% 27.85% 28.25% 31.48% 31.13% -
Total Cost 161,039 148,738 130,400 118,132 119,570 76,717 47,630 124.76%
-
Net Worth 86,296 74,598 69,951 64,870 65,502 58,333 54,800 35.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,153 6,442 5,154 3,222 3,222 1,933 644 298.53%
Div Payout % 24.84% 28.24% 25.73% 19.72% 19.56% 26.46% 16.77% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,296 74,598 69,951 64,870 65,502 58,333 54,800 35.24%
NOSH 86,443 85,913 85,882 85,739 80,529 80,604 80,506 4.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.40% 13.29% 13.34% 12.13% 12.14% 8.73% 7.44% -
ROE 24.04% 30.58% 28.64% 25.19% 25.15% 12.53% 7.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 210.27 199.65 175.21 156.80 169.00 104.28 63.92 120.70%
EPS 24.00 26.55 23.33 19.06 20.46 9.07 4.77 192.76%
DPS 6.00 7.50 6.00 3.76 4.00 2.40 0.80 281.75%
NAPS 0.9983 0.8683 0.8145 0.7566 0.8134 0.7237 0.6807 28.99%
Adjusted Per Share Value based on latest NOSH - 85,739
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.32 17.29 15.17 13.55 13.72 8.47 5.19 131.29%
EPS 2.09 2.30 2.02 1.65 1.66 0.74 0.39 205.29%
DPS 0.52 0.65 0.52 0.32 0.32 0.19 0.06 320.26%
NAPS 0.087 0.0752 0.0705 0.0654 0.066 0.0588 0.0552 35.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.05 2.38 2.40 1.45 1.06 0.97 0.79 -
P/RPS 1.45 1.19 1.37 0.92 0.63 0.93 1.24 10.96%
P/EPS 12.71 8.96 10.29 7.61 5.18 10.70 16.56 -16.13%
EY 7.87 11.16 9.72 13.14 19.30 9.35 6.04 19.23%
DY 1.97 3.15 2.50 2.59 3.77 2.47 1.01 55.91%
P/NAPS 3.06 2.74 2.95 1.92 1.30 1.34 1.16 90.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 23/08/13 22/05/13 13/03/13 - - -
Price 3.65 2.44 2.55 2.30 1.42 0.00 0.00 -
P/RPS 1.74 1.22 1.46 1.47 0.84 0.00 0.00 -
P/EPS 15.21 9.19 10.93 12.07 6.94 0.00 0.00 -
EY 6.58 10.88 9.15 8.29 14.41 0.00 0.00 -
DY 1.64 3.07 2.35 1.63 2.82 0.00 0.00 -
P/NAPS 3.66 2.81 3.13 3.04 1.75 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