[PEB] QoQ Annualized Quarter Result on 30-Nov-2014 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -32.45%
YoY- -56.41%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 66,492 50,234 17,297 19,016 23,384 108,394 97,280 -22.35%
PBT 23,196 15,022 14,445 15,972 20,908 36,151 33,282 -21.33%
Tax -8,684 -7,892 -6,440 -6,358 -6,676 -12,773 -10,013 -9.03%
NP 14,512 7,130 8,005 9,614 14,232 23,378 23,269 -26.94%
-
NP to SH 14,512 7,130 8,005 9,614 14,232 23,378 23,269 -26.94%
-
Tax Rate 37.44% 52.54% 44.58% 39.81% 31.93% 35.33% 30.09% -
Total Cost 51,980 43,104 9,292 9,402 9,152 85,016 74,010 -20.93%
-
Net Worth 147,265 143,444 142,432 140,975 137,936 134,082 128,105 9.70%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 147,265 143,444 142,432 140,975 137,936 134,082 128,105 9.70%
NOSH 65,017 64,936 64,978 64,697 64,456 64,277 64,020 1.03%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 21.83% 14.19% 46.28% 50.56% 60.86% 21.57% 23.92% -
ROE 9.85% 4.97% 5.62% 6.82% 10.32% 17.44% 18.16% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 102.27 77.36 26.62 29.39 36.28 168.63 151.95 -23.14%
EPS 22.32 11.02 12.32 14.86 22.08 36.37 36.35 -27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.265 2.209 2.192 2.179 2.14 2.086 2.001 8.58%
Adjusted Per Share Value based on latest NOSH - 64,536
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 96.19 72.67 25.02 27.51 33.83 156.81 140.73 -22.35%
EPS 20.99 10.31 11.58 13.91 20.59 33.82 33.66 -26.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1304 2.0751 2.0605 2.0394 1.9955 1.9397 1.8532 9.71%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.845 1.12 1.14 1.26 1.47 1.26 1.35 -
P/RPS 0.83 1.45 4.28 4.29 4.05 0.75 0.89 -4.53%
P/EPS 3.79 10.20 9.25 8.48 6.66 3.46 3.71 1.42%
EY 26.41 9.80 10.81 11.79 15.02 28.87 26.92 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.52 0.58 0.69 0.60 0.67 -32.61%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 -
Price 1.59 1.03 1.18 1.20 1.28 1.40 1.30 -
P/RPS 1.55 1.33 4.43 4.08 3.53 0.83 0.86 47.94%
P/EPS 7.12 9.38 9.58 8.08 5.80 3.85 3.58 57.95%
EY 14.04 10.66 10.44 12.38 17.25 25.98 27.96 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.54 0.55 0.60 0.67 0.65 5.05%

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