[PESTECH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 9.18%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 103,285 165,564 219,218 202,622 181,766 171,528 150,472 -22.13%
PBT 13,089 23,110 31,651 31,221 28,593 30,897 27,508 -38.96%
Tax -3,369 -6,265 -8,577 -8,526 -7,866 -8,107 -7,436 -40.92%
NP 9,720 16,845 23,074 22,695 20,727 22,790 20,072 -38.25%
-
NP to SH 9,696 16,802 23,045 22,653 20,749 22,810 20,033 -38.27%
-
Tax Rate 25.74% 27.11% 27.10% 27.31% 27.51% 26.24% 27.03% -
Total Cost 93,565 148,719 196,144 179,927 161,039 148,738 130,400 -19.80%
-
Net Worth 0 0 119,124 111,632 86,296 74,598 69,951 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,955 1,955 4,532 5,153 5,153 6,442 5,154 -47.50%
Div Payout % 20.16% 11.64% 19.67% 22.75% 24.84% 28.24% 25.73% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 0 0 119,124 111,632 86,296 74,598 69,951 -
NOSH 142,277 141,976 97,755 96,852 86,443 85,913 85,882 39.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.41% 10.17% 10.53% 11.20% 11.40% 13.29% 13.34% -
ROE 0.00% 0.00% 19.35% 20.29% 24.04% 30.58% 28.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 72.59 116.61 224.25 209.21 210.27 199.65 175.21 -44.33%
EPS 6.81 11.83 23.57 23.39 24.00 26.55 23.33 -55.89%
DPS 1.37 1.38 4.64 5.32 6.00 7.50 6.00 -62.54%
NAPS 0.00 0.00 1.2186 1.1526 0.9983 0.8683 0.8145 -
Adjusted Per Share Value based on latest NOSH - 96,852
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.41 16.69 22.09 20.42 18.32 17.29 15.17 -22.14%
EPS 0.98 1.69 2.32 2.28 2.09 2.30 2.02 -38.17%
DPS 0.20 0.20 0.46 0.52 0.52 0.65 0.52 -47.02%
NAPS 0.00 0.00 0.1201 0.1125 0.087 0.0752 0.0705 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.50 4.03 5.96 4.19 3.05 2.38 2.40 -
P/RPS 4.82 3.46 2.66 2.00 1.45 1.19 1.37 130.79%
P/EPS 51.36 34.05 25.28 17.91 12.71 8.96 10.29 191.20%
EY 1.95 2.94 3.96 5.58 7.87 11.16 9.72 -65.62%
DY 0.39 0.34 0.78 1.27 1.97 3.15 2.50 -70.92%
P/NAPS 0.00 0.00 4.89 3.64 3.06 2.74 2.95 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 22/08/14 27/05/14 28/02/14 26/11/13 23/08/13 -
Price 4.32 3.88 4.00 4.87 3.65 2.44 2.55 -
P/RPS 5.95 3.33 1.78 2.33 1.74 1.22 1.46 154.48%
P/EPS 63.39 32.79 16.97 20.82 15.21 9.19 10.93 221.76%
EY 1.58 3.05 5.89 4.80 6.58 10.88 9.15 -68.89%
DY 0.32 0.35 1.16 1.09 1.64 3.07 2.35 -73.43%
P/NAPS 0.00 0.00 3.28 4.23 3.66 2.81 3.13 -

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