[PESTECH] YoY Quarter Result on 30-Sep-2017 [#1]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Quarter Result
Revenue	248,842	187,360	124,085	184,878	102,827	48,293	68,533	23.95%
YoY %	32.81%	50.99%	-32.88%	79.80%	112.92%	-29.53%	-	-
Horiz. %	363.10%	273.39%	181.06%	269.76%	150.04%	70.47%	100.00%	-
PBT	33,760	23,948	12,595	20,470	19,781	26,536	9,796	22.87%
YoY %	40.97%	90.14%	-38.47%	3.48%	-25.46%	170.89%	-	-
Horiz. %	344.63%	244.47%	128.57%	208.96%	201.93%	270.89%	100.00%	-
Tax	-8,732	-3,706	-953	-2,273	-737	-6,219	-2,615	22.23%
YoY %	-135.62%	-288.88%	58.07%	-208.41%	88.15%	-137.82%	-	-
Horiz. %	333.92%	141.72%	36.44%	86.92%	28.18%	237.82%	100.00%	-
NP	25,028	20,242	11,642	18,197	19,044	20,317	7,181	23.10%
YoY %	23.64%	73.87%	-36.02%	-4.45%	-6.27%	182.93%	-	-
Horiz. %	348.53%	281.88%	162.12%	253.40%	265.20%	282.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,061	19,320	9,950	11,100	11,941	20,545	7,184	13.11%
YoY %	-22.04%	94.17%	-10.36%	-7.04%	-41.88%	185.98%	-	-
Horiz. %	209.65%	268.93%	138.50%	154.51%	166.22%	285.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	15.48%	7.57%	11.10%	3.73%	23.44%	26.69%	-
YoY %	67.05%	104.49%	-31.80%	197.59%	-84.09%	-12.18%	-	-
Horiz. %	96.89%	58.00%	28.36%	41.59%	13.98%	87.82%	100.00%	-
Total Cost	223,814	167,118	112,443	166,681	83,783	27,976	61,352	24.04%
YoY %	33.93%	48.62%	-32.54%	98.94%	199.48%	-54.40%	-	-
Horiz. %	364.80%	272.39%	183.28%	271.68%	136.56%	45.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	632,019	573,143	486,167	479,366	135,726	275,667	109,250	33.94%
YoY %	10.27%	17.89%	1.42%	253.19%	-50.76%	152.33%	-	-
Horiz. %	578.51%	524.62%	445.00%	438.78%	124.23%	252.33%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	632,019	573,143	486,167	479,366	135,726	275,667	109,250	33.94%
YoY %	10.27%	17.89%	1.42%	253.19%	-50.76%	152.33%	-	-
Horiz. %	578.51%	524.62%	445.00%	438.78%	124.23%	252.33%	100.00%	-
NOSH	764,293	764,293	764,293	765,517	746,373	185,759	141,976	32.35%
YoY %	0.00%	0.00%	-0.16%	2.56%	301.80%	30.84%	-	-
Horiz. %	538.33%	538.33%	538.33%	539.19%	525.70%	130.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	10.06%	10.80%	9.38%	9.84%	18.52%	42.07%	10.48%	-
YoY %	-6.85%	15.14%	-4.67%	-46.87%	-55.98%	301.43%	-	-
Horiz. %	95.99%	103.05%	89.50%	93.89%	176.72%	401.43%	100.00%	-
ROE	2.38%	3.37%	2.05%	2.32%	8.80%	7.45%	6.58%	-
YoY %	-29.38%	64.39%	-11.64%	-73.64%	18.12%	13.22%	-	-
Horiz. %	36.17%	51.22%	31.16%	35.26%	133.74%	113.22%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	32.61	24.51	16.24	24.15	36.17	26.00	48.27	-6.32%
YoY %	33.05%	50.92%	-32.75%	-33.23%	39.12%	-46.14%	-	-
Horiz. %	67.56%	50.78%	33.64%	50.03%	74.93%	53.86%	100.00%	-
EPS	1.97	2.53	1.30	1.45	4.20	11.06	5.06	-14.53%
YoY %	-22.13%	94.62%	-10.34%	-65.48%	-62.03%	118.58%	-	-
Horiz. %	38.93%	50.00%	25.69%	28.66%	83.00%	218.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8283	0.7499	0.6361	0.6262	0.4774	1.484	0.7695	1.23%
YoY %	10.45%	17.89%	1.58%	31.17%	-67.83%	92.85%	-	-
Horiz. %	107.64%	97.45%	82.66%	81.38%	62.04%	192.85%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 765,517
RPS	25.28	19.04	12.61	18.78	10.45	4.91	6.96	23.95%
YoY %	32.77%	50.99%	-32.85%	79.71%	112.83%	-29.45%	-	-
Horiz. %	363.22%	273.56%	181.18%	269.83%	150.14%	70.55%	100.00%	-
EPS	1.53	1.96	1.01	1.13	1.21	2.09	0.73	13.11%
YoY %	-21.94%	94.06%	-10.62%	-6.61%	-42.11%	186.30%	-	-
Horiz. %	209.59%	268.49%	138.36%	154.79%	165.75%	286.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6422	0.5824	0.494	0.4871	0.1379	0.2801	0.111	33.94%
YoY %	10.27%	17.89%	1.42%	253.23%	-50.77%	152.34%	-	-
Horiz. %	578.56%	524.68%	445.05%	438.83%	124.23%	252.34%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.73	1.20	1.50	1.56	1.67	5.81	4.03	-
P/RPS	2.24	4.90	9.24	6.46	4.62	22.35	8.35	-19.67%
YoY %	-54.29%	-46.97%	43.03%	39.83%	-79.33%	167.66%	-	-
Horiz. %	26.83%	58.68%	110.66%	77.37%	55.33%	267.66%	100.00%	-
P/EPS	36.98	47.47	115.22	107.59	39.76	52.53	79.64	-11.99%
YoY %	-22.10%	-58.80%	7.09%	170.60%	-24.31%	-34.04%	-	-
Horiz. %	46.43%	59.61%	144.68%	135.10%	49.92%	65.96%	100.00%	-
EY	2.70	2.11	0.87	0.93	2.52	1.90	1.26	13.53%
YoY %	27.96%	142.53%	-6.45%	-63.10%	32.63%	50.79%	-	-
Horiz. %	214.29%	167.46%	69.05%	73.81%	200.00%	150.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.88	1.60	2.36	2.49	3.50	3.92	5.24	-25.70%
YoY %	-45.00%	-32.20%	-5.22%	-28.86%	-10.71%	-25.19%	-	-
Horiz. %	16.79%	30.53%	45.04%	47.52%	66.79%	74.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	24/02/20	23/11/18	24/11/17	29/11/16	26/11/15	26/11/14	-
Price	0.79	1.22	1.30	1.68	1.67	6.75	3.88	-
P/RPS	2.42	4.98	8.01	6.96	4.62	25.96	8.04	-18.12%
YoY %	-51.41%	-37.83%	15.09%	50.65%	-82.20%	222.89%	-	-
Horiz. %	30.10%	61.94%	99.63%	86.57%	57.46%	322.89%	100.00%	-
P/EPS	40.02	48.26	99.86	115.86	39.76	61.03	76.68	-10.26%
YoY %	-17.07%	-51.67%	-13.81%	191.40%	-34.85%	-20.41%	-	-
Horiz. %	52.19%	62.94%	130.23%	151.10%	51.85%	79.59%	100.00%	-
EY	2.50	2.07	1.00	0.86	2.52	1.64	1.30	11.50%
YoY %	20.77%	107.00%	16.28%	-65.87%	53.66%	26.15%	-	-
Horiz. %	192.31%	159.23%	76.92%	66.15%	193.85%	126.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.95	1.63	2.04	2.68	3.50	4.55	5.04	-24.25%
YoY %	-41.72%	-20.10%	-23.88%	-23.43%	-23.08%	-9.72%	-	-
Horiz. %	18.85%	32.34%	40.48%	53.17%	69.44%	90.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos