[PEB] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 47.62%
YoY- 148.19%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 47,923 22,953 168,768 132,114 83,106 45,136 88,024 -33.30%
PBT 16,103 7,393 47,848 36,079 23,953 13,073 19,937 -13.25%
Tax -5,075 -2,528 -13,677 -10,039 -6,313 -3,239 -6,165 -12.15%
NP 11,028 4,865 34,171 26,040 17,640 9,834 13,772 -13.75%
-
NP to SH 11,028 4,865 34,171 26,040 17,640 9,834 13,772 -13.75%
-
Tax Rate 31.52% 34.19% 28.58% 27.83% 26.36% 24.78% 30.92% -
Total Cost 36,895 18,088 134,597 106,074 65,466 35,302 74,252 -37.23%
-
Net Worth 119,758 113,495 108,653 100,523 92,137 64,016 74,462 37.23%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 119,758 113,495 108,653 100,523 92,137 64,016 74,462 37.23%
NOSH 64,041 64,013 64,026 64,027 64,029 64,016 64,026 0.01%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 23.01% 21.20% 20.25% 19.71% 21.23% 21.79% 15.65% -
ROE 9.21% 4.29% 31.45% 25.90% 19.15% 15.36% 18.50% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 74.83 35.86 263.59 206.34 129.79 70.51 137.48 -33.31%
EPS 17.22 7.60 53.37 40.67 27.55 9.80 21.51 -13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.773 1.697 1.57 1.439 1.00 1.163 37.20%
Adjusted Per Share Value based on latest NOSH - 64,024
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 69.33 33.21 244.15 191.12 120.23 65.30 127.34 -33.29%
EPS 15.95 7.04 49.43 37.67 25.52 14.23 19.92 -13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7325 1.6419 1.5718 1.4542 1.3329 0.9261 1.0772 37.23%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.25 1.37 1.41 0.47 0.50 0.41 0.08 -
P/RPS 1.67 3.82 0.53 0.23 0.39 0.58 0.06 816.56%
P/EPS 7.26 18.03 2.64 1.16 1.81 2.67 0.37 626.16%
EY 13.78 5.55 37.85 86.53 55.10 37.47 268.88 -86.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.83 0.30 0.35 0.41 0.07 350.18%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 -
Price 1.16 1.59 1.75 0.50 0.475 0.35 0.40 -
P/RPS 1.55 4.43 0.66 0.24 0.37 0.50 0.29 205.38%
P/EPS 6.74 20.92 3.28 1.23 1.72 2.28 1.86 135.73%
EY 14.84 4.78 30.50 81.34 58.00 43.89 53.77 -57.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.90 1.03 0.32 0.33 0.35 0.34 49.20%

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