[PEB] QoQ Annualized Quarter Result on 31-May-2015 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -10.93%
YoY- -69.5%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 53,733 23,338 66,492 50,234 17,297 19,016 23,384 74.22%
PBT 14,360 15,382 23,196 15,022 14,445 15,972 20,908 -22.17%
Tax -4,725 -5,126 -8,684 -7,892 -6,440 -6,358 -6,676 -20.59%
NP 9,634 10,256 14,512 7,130 8,005 9,614 14,232 -22.92%
-
NP to SH 9,634 10,256 14,512 7,130 8,005 9,614 14,232 -22.92%
-
Tax Rate 32.90% 33.32% 37.44% 52.54% 44.58% 39.81% 31.93% -
Total Cost 44,098 13,082 51,980 43,104 9,292 9,402 9,152 185.55%
-
Net Worth 154,397 152,055 147,265 143,444 142,432 140,975 137,936 7.81%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 154,397 152,055 147,265 143,444 142,432 140,975 137,936 7.81%
NOSH 66,293 66,082 65,017 64,936 64,978 64,697 64,456 1.89%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 17.93% 43.95% 21.83% 14.19% 46.28% 50.56% 60.86% -
ROE 6.24% 6.74% 9.85% 4.97% 5.62% 6.82% 10.32% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 81.05 35.32 102.27 77.36 26.62 29.39 36.28 70.97%
EPS 14.53 15.52 22.32 11.02 12.32 14.86 22.08 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.329 2.301 2.265 2.209 2.192 2.179 2.14 5.80%
Adjusted Per Share Value based on latest NOSH - 65,086
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 77.73 33.76 96.19 72.67 25.02 27.51 33.83 74.21%
EPS 13.94 14.84 20.99 10.31 11.58 13.91 20.59 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2336 2.1997 2.1304 2.0751 2.0605 2.0394 1.9955 7.81%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 1.36 1.34 0.845 1.12 1.14 1.26 1.47 -
P/RPS 1.68 3.79 0.83 1.45 4.28 4.29 4.05 -44.40%
P/EPS 9.36 8.63 3.79 10.20 9.25 8.48 6.66 25.49%
EY 10.69 11.58 26.41 9.80 10.81 11.79 15.02 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.37 0.51 0.52 0.58 0.69 -10.94%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 21/04/16 27/01/16 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 -
Price 1.46 1.21 1.59 1.03 1.18 1.20 1.28 -
P/RPS 1.80 3.43 1.55 1.33 4.43 4.08 3.53 -36.20%
P/EPS 10.05 7.80 7.12 9.38 9.58 8.08 5.80 44.31%
EY 9.95 12.83 14.04 10.66 10.44 12.38 17.25 -30.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.70 0.47 0.54 0.55 0.60 3.30%

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