[PEB] QoQ Annualized Quarter Result on 29-Feb-2016 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- -6.06%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 43,460 43,460 50,503 53,733 23,338 66,492 50,234 -9.18%
PBT 10,214 11,412 27,881 14,360 15,382 23,196 15,022 -22.62%
Tax -3,974 -5,084 -3,903 -4,725 -5,126 -8,684 -7,892 -36.62%
NP 6,240 6,328 23,978 9,634 10,256 14,512 7,130 -8.48%
-
NP to SH 6,240 6,328 23,978 9,634 10,256 14,512 7,130 -8.48%
-
Tax Rate 38.91% 44.55% 14.00% 32.90% 33.32% 37.44% 52.54% -
Total Cost 37,220 37,132 26,525 44,098 13,082 51,980 43,104 -9.29%
-
Net Worth 174,935 174,019 169,225 154,397 152,055 147,265 143,444 14.10%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 174,935 174,019 169,225 154,397 152,055 147,265 143,444 14.10%
NOSH 67,386 67,606 65,693 66,293 66,082 65,017 64,936 2.49%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 14.36% 14.56% 47.48% 17.93% 43.95% 21.83% 14.19% -
ROE 3.57% 3.64% 14.17% 6.24% 6.74% 9.85% 4.97% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 64.49 64.28 76.88 81.05 35.32 102.27 77.36 -11.39%
EPS 9.26 9.36 36.50 14.53 15.52 22.32 11.02 -10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.574 2.576 2.329 2.301 2.265 2.209 11.32%
Adjusted Per Share Value based on latest NOSH - 66,392
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 62.99 62.99 73.19 77.87 33.82 96.37 72.80 -9.17%
EPS 9.04 9.17 34.75 13.96 14.86 21.03 10.33 -8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5353 2.522 2.4525 2.2376 2.2037 2.1343 2.0789 14.10%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.99 1.87 1.64 1.36 1.34 0.845 1.12 -
P/RPS 3.09 2.91 2.13 1.68 3.79 0.83 1.45 65.37%
P/EPS 21.49 19.98 4.49 9.36 8.63 3.79 10.20 64.12%
EY 4.65 5.01 22.26 10.69 11.58 26.41 9.80 -39.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.64 0.58 0.58 0.37 0.51 31.50%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 27/10/16 29/07/16 21/04/16 27/01/16 27/10/15 30/07/15 -
Price 1.97 1.95 2.23 1.46 1.21 1.59 1.03 -
P/RPS 3.05 3.03 2.90 1.80 3.43 1.55 1.33 73.63%
P/EPS 21.27 20.83 6.11 10.05 7.80 7.12 9.38 72.34%
EY 4.70 4.80 16.37 9.95 12.83 14.04 10.66 -41.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.87 0.63 0.53 0.70 0.47 37.64%

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