[PEB] QoQ Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 13.34%
YoY- -37.48%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 23,384 108,394 97,280 95,846 91,812 168,768 176,152 -73.88%
PBT 20,908 36,151 33,282 32,206 29,572 47,848 48,105 -42.53%
Tax -6,676 -12,773 -10,013 -10,150 -10,112 -13,677 -13,385 -37.02%
NP 14,232 23,378 23,269 22,056 19,460 34,171 34,720 -44.72%
-
NP to SH 14,232 23,378 23,269 22,056 19,460 34,171 34,720 -44.72%
-
Tax Rate 31.93% 35.33% 30.09% 31.52% 34.19% 28.58% 27.82% -
Total Cost 9,152 85,016 74,010 73,790 72,352 134,597 141,432 -83.80%
-
Net Worth 137,936 134,082 128,105 119,758 113,495 108,653 100,523 23.41%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 137,936 134,082 128,105 119,758 113,495 108,653 100,523 23.41%
NOSH 64,456 64,277 64,020 64,041 64,013 64,026 64,027 0.44%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 60.86% 21.57% 23.92% 23.01% 21.20% 20.25% 19.71% -
ROE 10.32% 17.44% 18.16% 18.42% 17.15% 31.45% 34.54% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 36.28 168.63 151.95 149.66 143.43 263.59 275.12 -73.99%
EPS 22.08 36.37 36.35 34.44 30.40 53.37 54.23 -44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.086 2.001 1.87 1.773 1.697 1.57 22.86%
Adjusted Per Share Value based on latest NOSH - 63,997
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 33.89 157.09 140.99 138.91 133.06 244.59 255.29 -73.88%
EPS 20.63 33.88 33.72 31.97 28.20 49.52 50.32 -44.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9991 1.9432 1.8566 1.7356 1.6449 1.5747 1.4569 23.41%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.47 1.26 1.35 1.25 1.37 1.41 0.47 -
P/RPS 4.05 0.75 0.89 0.84 0.96 0.53 0.17 723.18%
P/EPS 6.66 3.46 3.71 3.63 4.51 2.64 0.87 286.98%
EY 15.02 28.87 26.92 27.55 22.19 37.85 115.38 -74.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.67 0.67 0.77 0.83 0.30 73.97%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 -
Price 1.28 1.40 1.30 1.16 1.59 1.75 0.50 -
P/RPS 3.53 0.83 0.86 0.78 1.11 0.66 0.18 623.29%
P/EPS 5.80 3.85 3.58 3.37 5.23 3.28 0.92 240.12%
EY 17.25 25.98 27.96 29.69 19.12 30.50 108.45 -70.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.65 0.62 0.90 1.03 0.32 51.88%

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