[PEB] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 5.5%
YoY- -32.98%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 19,016 23,384 108,394 97,280 95,846 91,812 168,768 -76.64%
PBT 15,972 20,908 36,151 33,282 32,206 29,572 47,848 -51.84%
Tax -6,358 -6,676 -12,773 -10,013 -10,150 -10,112 -13,677 -39.96%
NP 9,614 14,232 23,378 23,269 22,056 19,460 34,171 -57.02%
-
NP to SH 9,614 14,232 23,378 23,269 22,056 19,460 34,171 -57.02%
-
Tax Rate 39.81% 31.93% 35.33% 30.09% 31.52% 34.19% 28.58% -
Total Cost 9,402 9,152 85,016 74,010 73,790 72,352 134,597 -83.01%
-
Net Worth 140,975 137,936 134,082 128,105 119,758 113,495 108,653 18.94%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 140,975 137,936 134,082 128,105 119,758 113,495 108,653 18.94%
NOSH 64,697 64,456 64,277 64,020 64,041 64,013 64,026 0.69%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 50.56% 60.86% 21.57% 23.92% 23.01% 21.20% 20.25% -
ROE 6.82% 10.32% 17.44% 18.16% 18.42% 17.15% 31.45% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 29.39 36.28 168.63 151.95 149.66 143.43 263.59 -76.80%
EPS 14.86 22.08 36.37 36.35 34.44 30.40 53.37 -57.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.179 2.14 2.086 2.001 1.87 1.773 1.697 18.11%
Adjusted Per Share Value based on latest NOSH - 64,037
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 27.56 33.89 157.09 140.99 138.91 133.06 244.59 -76.64%
EPS 13.93 20.63 33.88 33.72 31.97 28.20 49.52 -57.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0431 1.9991 1.9432 1.8566 1.7356 1.6449 1.5747 18.93%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.26 1.47 1.26 1.35 1.25 1.37 1.41 -
P/RPS 4.29 4.05 0.75 0.89 0.84 0.96 0.53 302.62%
P/EPS 8.48 6.66 3.46 3.71 3.63 4.51 2.64 117.54%
EY 11.79 15.02 28.87 26.92 27.55 22.19 37.85 -54.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.60 0.67 0.67 0.77 0.83 -21.23%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 -
Price 1.20 1.28 1.40 1.30 1.16 1.59 1.75 -
P/RPS 4.08 3.53 0.83 0.86 0.78 1.11 0.66 236.45%
P/EPS 8.08 5.80 3.85 3.58 3.37 5.23 3.28 82.30%
EY 12.38 17.25 25.98 27.96 29.69 19.12 30.50 -45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.67 0.65 0.62 0.90 1.03 -34.15%

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