[PESTECH] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[PESTECH] PESTECH INTERNATIONAL BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 49.86%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
PESTECH's Result
PESTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 854,810 756,440 605,440 925,676 445,536 389,236 260,256 21.89%
PBT 101,896 82,576 64,620 114,584 87,390 109,918 36,307 18.74%
Tax -18,550 -17,704 -6,604 -21,198 -4,844 -17,914 -9,817 11.17%
NP 83,346 64,872 58,016 93,386 82,546 92,004 26,490 21.02%
-
NP to SH 46,250 54,908 48,838 66,540 50,200 75,698 26,492 9.72%
-
Tax Rate 18.20% 21.44% 10.22% 18.50% 5.54% 16.30% 27.04% -
Total Cost 771,464 691,568 547,424 832,290 362,990 297,232 233,765 21.99%
-
Net Worth 679,834 587,283 502,599 496,189 176,031 295,675 115,008 34.42%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 15,241 - - - - 11,148 15,520 -0.30%
Div Payout % 32.95% - - - - 14.73% 58.58% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 679,834 587,283 502,599 496,189 176,031 295,675 115,008 34.42%
NOSH 764,293 764,293 764,293 764,293 331,571 185,807 142,267 32.30%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.75% 8.58% 9.58% 10.09% 18.53% 23.64% 10.18% -
ROE 6.80% 9.35% 9.72% 13.41% 28.52% 25.60% 23.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.17 98.97 79.22 121.22 134.37 209.48 182.93 -7.82%
EPS 6.06 7.18 6.38 8.72 15.14 40.74 18.62 -17.04%
DPS 2.00 0.00 0.00 0.00 0.00 6.00 10.91 -24.61%
NAPS 0.8921 0.7684 0.6576 0.6498 0.5309 1.5913 0.8084 1.65%
Adjusted Per Share Value based on latest NOSH - 764,293
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 86.85 76.86 61.52 94.05 45.27 39.55 26.44 21.90%
EPS 4.70 5.58 4.96 6.76 5.10 7.69 2.69 9.73%
DPS 1.55 0.00 0.00 0.00 0.00 1.13 1.58 -0.31%
NAPS 0.6908 0.5967 0.5107 0.5042 0.1789 0.3004 0.1169 34.42%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.935 1.31 0.99 1.75 1.54 6.86 3.50 -
P/RPS 0.83 1.32 1.25 1.44 1.15 3.27 1.91 -12.95%
P/EPS 15.41 18.23 15.49 20.08 10.17 16.84 18.80 -3.25%
EY 6.49 5.48 6.45 4.98 9.83 5.94 5.32 3.36%
DY 2.14 0.00 0.00 0.00 0.00 0.87 3.12 -6.08%
P/NAPS 1.05 1.70 1.51 2.69 2.90 4.31 4.33 -21.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 24/02/20 26/02/19 23/02/18 24/02/17 25/02/16 16/02/15 -
Price 1.23 1.22 1.20 1.87 1.75 6.27 4.32 -
P/RPS 1.10 1.23 1.51 1.54 1.30 2.99 2.36 -11.93%
P/EPS 20.27 16.98 18.78 21.46 11.56 15.39 23.20 -2.22%
EY 4.93 5.89 5.32 4.66 8.65 6.50 4.31 2.26%
DY 1.63 0.00 0.00 0.00 0.00 0.96 2.53 -7.05%
P/NAPS 1.38 1.59 1.82 2.88 3.30 3.94 5.34 -20.17%

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