[PEB] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 0.47%
YoY- -31.59%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 17,297 19,016 23,384 108,394 97,280 95,846 91,812 -67.23%
PBT 14,445 15,972 20,908 36,151 33,282 32,206 29,572 -38.05%
Tax -6,440 -6,358 -6,676 -12,773 -10,013 -10,150 -10,112 -26.03%
NP 8,005 9,614 14,232 23,378 23,269 22,056 19,460 -44.77%
-
NP to SH 8,005 9,614 14,232 23,378 23,269 22,056 19,460 -44.77%
-
Tax Rate 44.58% 39.81% 31.93% 35.33% 30.09% 31.52% 34.19% -
Total Cost 9,292 9,402 9,152 85,016 74,010 73,790 72,352 -74.64%
-
Net Worth 142,432 140,975 137,936 134,082 128,105 119,758 113,495 16.39%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 142,432 140,975 137,936 134,082 128,105 119,758 113,495 16.39%
NOSH 64,978 64,697 64,456 64,277 64,020 64,041 64,013 1.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 46.28% 50.56% 60.86% 21.57% 23.92% 23.01% 21.20% -
ROE 5.62% 6.82% 10.32% 17.44% 18.16% 18.42% 17.15% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 26.62 29.39 36.28 168.63 151.95 149.66 143.43 -67.56%
EPS 12.32 14.86 22.08 36.37 36.35 34.44 30.40 -45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.192 2.179 2.14 2.086 2.001 1.87 1.773 15.23%
Adjusted Per Share Value based on latest NOSH - 64,280
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 25.07 27.56 33.89 157.09 140.99 138.91 133.06 -67.23%
EPS 11.60 13.93 20.63 33.88 33.72 31.97 28.20 -44.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0642 2.0431 1.9991 1.9432 1.8566 1.7356 1.6449 16.39%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.14 1.26 1.47 1.26 1.35 1.25 1.37 -
P/RPS 4.28 4.29 4.05 0.75 0.89 0.84 0.96 171.62%
P/EPS 9.25 8.48 6.66 3.46 3.71 3.63 4.51 61.63%
EY 10.81 11.79 15.02 28.87 26.92 27.55 22.19 -38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.69 0.60 0.67 0.67 0.77 -23.08%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 -
Price 1.18 1.20 1.28 1.40 1.30 1.16 1.59 -
P/RPS 4.43 4.08 3.53 0.83 0.86 0.78 1.11 152.24%
P/EPS 9.58 8.08 5.80 3.85 3.58 3.37 5.23 49.87%
EY 10.44 12.38 17.25 25.98 27.96 29.69 19.12 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.67 0.65 0.62 0.90 -28.92%

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