[PEB] QoQ Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -16.73%
YoY- -65.6%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 23,338 66,492 50,234 17,297 19,016 23,384 108,394 -64.04%
PBT 15,382 23,196 15,022 14,445 15,972 20,908 36,151 -43.39%
Tax -5,126 -8,684 -7,892 -6,440 -6,358 -6,676 -12,773 -45.56%
NP 10,256 14,512 7,130 8,005 9,614 14,232 23,378 -42.23%
-
NP to SH 10,256 14,512 7,130 8,005 9,614 14,232 23,378 -42.23%
-
Tax Rate 33.32% 37.44% 52.54% 44.58% 39.81% 31.93% 35.33% -
Total Cost 13,082 51,980 43,104 9,292 9,402 9,152 85,016 -71.25%
-
Net Worth 152,055 147,265 143,444 142,432 140,975 137,936 134,082 8.73%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 152,055 147,265 143,444 142,432 140,975 137,936 134,082 8.73%
NOSH 66,082 65,017 64,936 64,978 64,697 64,456 64,277 1.86%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 43.95% 21.83% 14.19% 46.28% 50.56% 60.86% 21.57% -
ROE 6.74% 9.85% 4.97% 5.62% 6.82% 10.32% 17.44% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 35.32 102.27 77.36 26.62 29.39 36.28 168.63 -64.69%
EPS 15.52 22.32 11.02 12.32 14.86 22.08 36.37 -43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.301 2.265 2.209 2.192 2.179 2.14 2.086 6.75%
Adjusted Per Share Value based on latest NOSH - 64,891
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 33.82 96.37 72.80 25.07 27.56 33.89 157.09 -64.04%
EPS 14.86 21.03 10.33 11.60 13.93 20.63 33.88 -42.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2037 2.1343 2.0789 2.0642 2.0431 1.9991 1.9432 8.74%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.34 0.845 1.12 1.14 1.26 1.47 1.26 -
P/RPS 3.79 0.83 1.45 4.28 4.29 4.05 0.75 194.18%
P/EPS 8.63 3.79 10.20 9.25 8.48 6.66 3.46 83.81%
EY 11.58 26.41 9.80 10.81 11.79 15.02 28.87 -45.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.37 0.51 0.52 0.58 0.69 0.60 -2.23%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 -
Price 1.21 1.59 1.03 1.18 1.20 1.28 1.40 -
P/RPS 3.43 1.55 1.33 4.43 4.08 3.53 0.83 157.29%
P/EPS 7.80 7.12 9.38 9.58 8.08 5.80 3.85 60.04%
EY 12.83 14.04 10.66 10.44 12.38 17.25 25.98 -37.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.47 0.54 0.55 0.60 0.67 -14.45%

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