[PEB] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -1.59%
YoY- 148.19%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 95,846 91,812 168,768 176,152 166,212 180,544 88,024 5.83%
PBT 32,206 29,572 47,848 48,105 47,906 52,292 19,937 37.63%
Tax -10,150 -10,112 -13,677 -13,385 -12,626 -12,956 -6,165 39.38%
NP 22,056 19,460 34,171 34,720 35,280 39,336 13,772 36.84%
-
NP to SH 22,056 19,460 34,171 34,720 35,280 39,336 13,772 36.84%
-
Tax Rate 31.52% 34.19% 28.58% 27.82% 26.36% 24.78% 30.92% -
Total Cost 73,790 72,352 134,597 141,432 130,932 141,208 74,252 -0.41%
-
Net Worth 119,758 113,495 108,653 100,523 92,137 64,016 74,462 37.23%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 119,758 113,495 108,653 100,523 92,137 64,016 74,462 37.23%
NOSH 64,041 64,013 64,026 64,027 64,029 64,016 64,026 0.01%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 23.01% 21.20% 20.25% 19.71% 21.23% 21.79% 15.65% -
ROE 18.42% 17.15% 31.45% 34.54% 38.29% 61.45% 18.50% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 149.66 143.43 263.59 275.12 259.59 282.03 137.48 5.81%
EPS 34.44 30.40 53.37 54.23 55.10 39.20 21.51 36.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.773 1.697 1.57 1.439 1.00 1.163 37.20%
Adjusted Per Share Value based on latest NOSH - 64,024
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 138.91 133.06 244.59 255.29 240.89 261.66 127.57 5.83%
EPS 31.97 28.20 49.52 50.32 51.13 57.01 19.96 36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7356 1.6449 1.5747 1.4569 1.3353 0.9278 1.0792 37.22%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.25 1.37 1.41 0.47 0.50 0.41 0.08 -
P/RPS 0.84 0.96 0.53 0.17 0.19 0.15 0.06 479.94%
P/EPS 3.63 4.51 2.64 0.87 0.91 0.67 0.37 357.64%
EY 27.55 22.19 37.85 115.38 110.20 149.87 268.88 -78.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.83 0.30 0.35 0.41 0.07 350.18%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 -
Price 1.16 1.59 1.75 0.50 0.475 0.35 0.40 -
P/RPS 0.78 1.11 0.66 0.18 0.18 0.12 0.29 93.28%
P/EPS 3.37 5.23 3.28 0.92 0.86 0.57 1.86 48.56%
EY 29.69 19.12 30.50 108.45 116.00 175.56 53.77 -32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.90 1.03 0.32 0.33 0.35 0.34 49.20%

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