[PEB] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -1.55%
YoY- 1152.0%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 176,152 166,212 180,544 88,024 63,752 71,434 67,404 89.84%
PBT 48,105 47,906 52,292 19,937 15,400 21,856 4,328 398.77%
Tax -13,385 -12,626 -12,956 -6,165 -1,410 -1,350 -3,496 144.93%
NP 34,720 35,280 39,336 13,772 13,989 20,506 832 1105.84%
-
NP to SH 34,720 35,280 39,336 13,772 13,989 20,506 832 1105.84%
-
Tax Rate 27.82% 26.36% 24.78% 30.92% 9.16% 6.18% 80.78% -
Total Cost 141,432 130,932 141,208 74,252 49,762 50,928 66,572 65.33%
-
Net Worth 100,523 92,137 64,016 74,462 71,184 70,957 34,527 104.02%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 100,523 92,137 64,016 74,462 71,184 70,957 34,527 104.02%
NOSH 64,027 64,029 64,016 64,026 64,014 64,041 138,666 -40.28%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 19.71% 21.23% 21.79% 15.65% 21.94% 28.71% 1.23% -
ROE 34.54% 38.29% 61.45% 18.50% 19.65% 28.90% 2.41% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 275.12 259.59 282.03 137.48 99.59 111.54 48.61 217.92%
EPS 54.23 55.10 39.20 21.51 21.85 32.02 0.60 1919.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.439 1.00 1.163 1.112 1.108 0.249 241.68%
Adjusted Per Share Value based on latest NOSH - 64,042
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 255.29 240.89 261.66 127.57 92.39 103.53 97.69 89.83%
EPS 50.32 51.13 57.01 19.96 20.27 29.72 1.21 1103.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4569 1.3353 0.9278 1.0792 1.0317 1.0284 0.5004 104.02%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.47 0.50 0.41 0.08 0.08 0.08 0.08 -
P/RPS 0.17 0.19 0.15 0.06 0.08 0.07 0.16 4.12%
P/EPS 0.87 0.91 0.67 0.37 0.37 0.25 13.33 -83.81%
EY 115.38 110.20 149.87 268.88 273.17 400.25 7.50 519.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.41 0.07 0.07 0.07 0.32 -4.21%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 -
Price 0.50 0.475 0.35 0.40 0.08 0.08 0.08 -
P/RPS 0.18 0.18 0.12 0.29 0.08 0.07 0.16 8.17%
P/EPS 0.92 0.86 0.57 1.86 0.37 0.25 13.33 -83.20%
EY 108.45 116.00 175.56 53.77 273.17 400.25 7.50 494.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.34 0.07 0.07 0.32 0.00%

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