[PESTECH] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 185.18%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 356,854 277,279 297,519 266,753 103,285 165,564 219,218 38.25%
PBT 94,495 76,469 59,729 34,802 13,089 23,110 31,651 106.92%
Tax -16,433 -16,710 -13,106 -7,144 -3,369 -6,265 -8,577 54.07%
NP 78,062 59,759 46,623 27,658 9,720 16,845 23,074 124.86%
-
NP to SH 70,020 60,086 46,725 27,651 9,696 16,802 23,045 109.35%
-
Tax Rate 17.39% 21.85% 21.94% 20.53% 25.74% 27.11% 27.10% -
Total Cost 278,792 217,520 250,896 239,095 93,565 148,719 196,144 26.33%
-
Net Worth 295,766 275,667 183,028 136,163 0 0 119,124 83.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,575 5,691 5,691 7,646 1,955 1,955 4,532 14.76%
Div Payout % 7.96% 9.47% 12.18% 27.65% 20.16% 11.64% 19.67% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 295,766 275,667 183,028 136,163 0 0 119,124 83.05%
NOSH 185,864 185,759 145,595 144,134 142,277 141,976 97,755 53.29%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.88% 21.55% 15.67% 10.37% 9.41% 10.17% 10.53% -
ROE 23.67% 21.80% 25.53% 20.31% 0.00% 0.00% 19.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 192.00 149.27 204.35 185.07 72.59 116.61 224.25 -9.80%
EPS 37.67 32.35 32.09 19.18 6.81 11.83 23.57 36.57%
DPS 3.00 3.06 3.91 5.30 1.37 1.38 4.64 -25.16%
NAPS 1.5913 1.484 1.2571 0.9447 0.00 0.00 1.2186 19.41%
Adjusted Per Share Value based on latest NOSH - 144,134
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.26 28.17 30.23 27.10 10.49 16.82 22.27 38.27%
EPS 7.11 6.11 4.75 2.81 0.99 1.71 2.34 109.35%
DPS 0.57 0.58 0.58 0.78 0.20 0.20 0.46 15.32%
NAPS 0.3005 0.2801 0.186 0.1384 0.00 0.00 0.121 83.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.86 5.81 4.92 4.90 3.50 4.03 5.96 -
P/RPS 3.57 3.89 2.41 2.65 4.82 3.46 2.66 21.60%
P/EPS 18.21 17.96 15.33 25.54 51.36 34.05 25.28 -19.59%
EY 5.49 5.57 6.52 3.92 1.95 2.94 3.96 24.25%
DY 0.44 0.53 0.79 1.08 0.39 0.34 0.78 -31.65%
P/NAPS 4.31 3.92 3.91 5.19 0.00 0.00 4.89 -8.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 27/05/15 16/02/15 26/11/14 22/08/14 -
Price 6.27 6.75 5.27 4.99 4.32 3.88 4.00 -
P/RPS 3.27 4.52 2.58 2.70 5.95 3.33 1.78 49.83%
P/EPS 16.64 20.87 16.42 26.01 63.39 32.79 16.97 -1.29%
EY 6.01 4.79 6.09 3.84 1.58 3.05 5.89 1.34%
DY 0.48 0.45 0.74 1.06 0.32 0.35 1.16 -44.38%
P/NAPS 3.94 4.55 4.19 5.28 0.00 0.00 3.28 12.96%

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