[PEB] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -43.05%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 108,394 97,280 95,846 91,812 168,768 176,152 166,212 -24.81%
PBT 36,151 33,282 32,206 29,572 47,848 48,105 47,906 -17.12%
Tax -12,773 -10,013 -10,150 -10,112 -13,677 -13,385 -12,626 0.77%
NP 23,378 23,269 22,056 19,460 34,171 34,720 35,280 -24.01%
-
NP to SH 23,378 23,269 22,056 19,460 34,171 34,720 35,280 -24.01%
-
Tax Rate 35.33% 30.09% 31.52% 34.19% 28.58% 27.82% 26.36% -
Total Cost 85,016 74,010 73,790 72,352 134,597 141,432 130,932 -25.03%
-
Net Worth 134,082 128,105 119,758 113,495 108,653 100,523 92,137 28.44%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 134,082 128,105 119,758 113,495 108,653 100,523 92,137 28.44%
NOSH 64,277 64,020 64,041 64,013 64,026 64,027 64,029 0.25%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 21.57% 23.92% 23.01% 21.20% 20.25% 19.71% 21.23% -
ROE 17.44% 18.16% 18.42% 17.15% 31.45% 34.54% 38.29% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 168.63 151.95 149.66 143.43 263.59 275.12 259.59 -25.01%
EPS 36.37 36.35 34.44 30.40 53.37 54.23 55.10 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.086 2.001 1.87 1.773 1.697 1.57 1.439 28.11%
Adjusted Per Share Value based on latest NOSH - 64,013
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 157.09 140.99 138.91 133.06 244.59 255.29 240.89 -24.81%
EPS 33.88 33.72 31.97 28.20 49.52 50.32 51.13 -24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9432 1.8566 1.7356 1.6449 1.5747 1.4569 1.3353 28.44%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.26 1.35 1.25 1.37 1.41 0.47 0.50 -
P/RPS 0.75 0.89 0.84 0.96 0.53 0.17 0.19 149.97%
P/EPS 3.46 3.71 3.63 4.51 2.64 0.87 0.91 143.80%
EY 28.87 26.92 27.55 22.19 37.85 115.38 110.20 -59.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.77 0.83 0.30 0.35 43.28%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 -
Price 1.40 1.30 1.16 1.59 1.75 0.50 0.475 -
P/RPS 0.83 0.86 0.78 1.11 0.66 0.18 0.18 177.29%
P/EPS 3.85 3.58 3.37 5.23 3.28 0.92 0.86 171.87%
EY 25.98 27.96 29.69 19.12 30.50 108.45 116.00 -63.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.62 0.90 1.03 0.32 0.33 60.40%

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