[PEB] QoQ Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 103.53%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 50,503 53,733 23,338 66,492 50,234 17,297 19,016 91.66%
PBT 27,881 14,360 15,382 23,196 15,022 14,445 15,972 44.92%
Tax -3,903 -4,725 -5,126 -8,684 -7,892 -6,440 -6,358 -27.74%
NP 23,978 9,634 10,256 14,512 7,130 8,005 9,614 83.80%
-
NP to SH 23,978 9,634 10,256 14,512 7,130 8,005 9,614 83.80%
-
Tax Rate 14.00% 32.90% 33.32% 37.44% 52.54% 44.58% 39.81% -
Total Cost 26,525 44,098 13,082 51,980 43,104 9,292 9,402 99.53%
-
Net Worth 169,225 154,397 152,055 147,265 143,444 142,432 140,975 12.93%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 169,225 154,397 152,055 147,265 143,444 142,432 140,975 12.93%
NOSH 65,693 66,293 66,082 65,017 64,936 64,978 64,697 1.02%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 47.48% 17.93% 43.95% 21.83% 14.19% 46.28% 50.56% -
ROE 14.17% 6.24% 6.74% 9.85% 4.97% 5.62% 6.82% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 76.88 81.05 35.32 102.27 77.36 26.62 29.39 89.73%
EPS 36.50 14.53 15.52 22.32 11.02 12.32 14.86 81.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.576 2.329 2.301 2.265 2.209 2.192 2.179 11.79%
Adjusted Per Share Value based on latest NOSH - 65,724
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 73.06 77.73 33.76 96.19 72.67 25.02 27.51 91.66%
EPS 34.69 13.94 14.84 20.99 10.31 11.58 13.91 83.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4481 2.2336 2.1997 2.1304 2.0751 2.0605 2.0394 12.93%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.64 1.36 1.34 0.845 1.12 1.14 1.26 -
P/RPS 2.13 1.68 3.79 0.83 1.45 4.28 4.29 -37.27%
P/EPS 4.49 9.36 8.63 3.79 10.20 9.25 8.48 -34.52%
EY 22.26 10.69 11.58 26.41 9.80 10.81 11.79 52.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.58 0.37 0.51 0.52 0.58 6.77%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/07/16 21/04/16 27/01/16 27/10/15 30/07/15 29/04/15 27/01/15 -
Price 2.23 1.46 1.21 1.59 1.03 1.18 1.20 -
P/RPS 2.90 1.80 3.43 1.55 1.33 4.43 4.08 -20.33%
P/EPS 6.11 10.05 7.80 7.12 9.38 9.58 8.08 -16.98%
EY 16.37 9.95 12.83 14.04 10.66 10.44 12.38 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.63 0.53 0.70 0.47 0.54 0.55 35.72%

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