[PEB] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -10.31%
YoY- 72.05%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 91,812 168,768 176,152 166,212 180,544 88,024 63,752 27.44%
PBT 29,572 47,848 48,105 47,906 52,292 19,937 15,400 54.30%
Tax -10,112 -13,677 -13,385 -12,626 -12,956 -6,165 -1,410 270.55%
NP 19,460 34,171 34,720 35,280 39,336 13,772 13,989 24.54%
-
NP to SH 19,460 34,171 34,720 35,280 39,336 13,772 13,989 24.54%
-
Tax Rate 34.19% 28.58% 27.82% 26.36% 24.78% 30.92% 9.16% -
Total Cost 72,352 134,597 141,432 130,932 141,208 74,252 49,762 28.25%
-
Net Worth 113,495 108,653 100,523 92,137 64,016 74,462 71,184 36.36%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 113,495 108,653 100,523 92,137 64,016 74,462 71,184 36.36%
NOSH 64,013 64,026 64,027 64,029 64,016 64,026 64,014 -0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 21.20% 20.25% 19.71% 21.23% 21.79% 15.65% 21.94% -
ROE 17.15% 31.45% 34.54% 38.29% 61.45% 18.50% 19.65% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 143.43 263.59 275.12 259.59 282.03 137.48 99.59 27.44%
EPS 30.40 53.37 54.23 55.10 39.20 21.51 21.85 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.773 1.697 1.57 1.439 1.00 1.163 1.112 36.36%
Adjusted Per Share Value based on latest NOSH - 64,036
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 133.06 244.59 255.29 240.89 261.66 127.57 92.39 27.44%
EPS 28.20 49.52 50.32 51.13 57.01 19.96 20.27 24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6449 1.5747 1.4569 1.3353 0.9278 1.0792 1.0317 36.36%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.37 1.41 0.47 0.50 0.41 0.08 0.08 -
P/RPS 0.96 0.53 0.17 0.19 0.15 0.06 0.08 421.78%
P/EPS 4.51 2.64 0.87 0.91 0.67 0.37 0.37 427.23%
EY 22.19 37.85 115.38 110.20 149.87 268.88 273.17 -81.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.30 0.35 0.41 0.07 0.07 392.45%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 -
Price 1.59 1.75 0.50 0.475 0.35 0.40 0.08 -
P/RPS 1.11 0.66 0.18 0.18 0.12 0.29 0.08 474.65%
P/EPS 5.23 3.28 0.92 0.86 0.57 1.86 0.37 481.79%
EY 19.12 30.50 108.45 116.00 175.56 53.77 273.17 -82.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.32 0.33 0.35 0.34 0.07 446.27%

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