[PEB] QoQ Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 185.62%
YoY- 4627.89%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 168,768 176,152 166,212 180,544 88,024 63,752 71,434 77.29%
PBT 47,848 48,105 47,906 52,292 19,937 15,400 21,856 68.52%
Tax -13,677 -13,385 -12,626 -12,956 -6,165 -1,410 -1,350 367.54%
NP 34,171 34,720 35,280 39,336 13,772 13,989 20,506 40.51%
-
NP to SH 34,171 34,720 35,280 39,336 13,772 13,989 20,506 40.51%
-
Tax Rate 28.58% 27.82% 26.36% 24.78% 30.92% 9.16% 6.18% -
Total Cost 134,597 141,432 130,932 141,208 74,252 49,762 50,928 91.04%
-
Net Worth 108,653 100,523 92,137 64,016 74,462 71,184 70,957 32.81%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 108,653 100,523 92,137 64,016 74,462 71,184 70,957 32.81%
NOSH 64,026 64,027 64,029 64,016 64,026 64,014 64,041 -0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 20.25% 19.71% 21.23% 21.79% 15.65% 21.94% 28.71% -
ROE 31.45% 34.54% 38.29% 61.45% 18.50% 19.65% 28.90% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 263.59 275.12 259.59 282.03 137.48 99.59 111.54 77.32%
EPS 53.37 54.23 55.10 39.20 21.51 21.85 32.02 40.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.697 1.57 1.439 1.00 1.163 1.112 1.108 32.83%
Adjusted Per Share Value based on latest NOSH - 64,016
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 244.59 255.29 240.89 261.66 127.57 92.39 103.53 77.29%
EPS 49.52 50.32 51.13 57.01 19.96 20.27 29.72 40.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5747 1.4569 1.3353 0.9278 1.0792 1.0317 1.0284 32.81%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.41 0.47 0.50 0.41 0.08 0.08 0.08 -
P/RPS 0.53 0.17 0.19 0.15 0.06 0.08 0.07 285.10%
P/EPS 2.64 0.87 0.91 0.67 0.37 0.37 0.25 380.64%
EY 37.85 115.38 110.20 149.87 268.88 273.17 400.25 -79.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.30 0.35 0.41 0.07 0.07 0.07 419.19%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 -
Price 1.75 0.50 0.475 0.35 0.40 0.08 0.08 -
P/RPS 0.66 0.18 0.18 0.12 0.29 0.08 0.07 345.69%
P/EPS 3.28 0.92 0.86 0.57 1.86 0.37 0.25 455.40%
EY 30.50 108.45 116.00 175.56 53.77 273.17 400.25 -81.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.32 0.33 0.35 0.34 0.07 0.07 499.49%

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