[PEB] QoQ Cumulative Quarter Result on 29-Feb-2016 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- 40.91%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 21,730 10,865 50,503 40,300 11,669 16,623 50,234 -42.71%
PBT 5,107 2,853 27,881 10,770 7,691 5,799 15,022 -51.19%
Tax -1,987 -1,271 -3,903 -3,544 -2,563 -2,171 -7,892 -60.02%
NP 3,120 1,582 23,978 7,226 5,128 3,628 7,130 -42.27%
-
NP to SH 3,120 1,582 23,978 7,226 5,128 3,628 7,130 -42.27%
-
Tax Rate 38.91% 44.55% 14.00% 32.91% 33.32% 37.44% 52.54% -
Total Cost 18,610 9,283 26,525 33,074 6,541 12,995 43,104 -42.78%
-
Net Worth 174,935 174,019 169,225 154,397 152,055 147,265 143,444 14.10%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 174,935 174,019 169,225 154,397 152,055 147,265 143,444 14.10%
NOSH 67,386 67,606 65,693 66,293 66,082 65,017 64,936 2.49%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 14.36% 14.56% 47.48% 17.93% 43.95% 21.83% 14.19% -
ROE 1.78% 0.91% 14.17% 4.68% 3.37% 2.46% 4.97% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 32.25 16.07 76.88 60.79 17.66 25.57 77.36 -44.10%
EPS 4.63 2.34 36.50 10.90 7.76 5.58 11.02 -43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.574 2.576 2.329 2.301 2.265 2.209 11.32%
Adjusted Per Share Value based on latest NOSH - 66,392
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 31.44 15.72 73.06 58.30 16.88 24.05 72.67 -42.70%
EPS 4.51 2.29 34.69 10.45 7.42 5.25 10.31 -42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5307 2.5175 2.4481 2.2336 2.1997 2.1304 2.0751 14.10%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.99 1.87 1.64 1.36 1.34 0.845 1.12 -
P/RPS 6.17 11.64 2.13 2.24 7.59 3.31 1.45 161.89%
P/EPS 42.98 79.91 4.49 12.48 17.27 15.14 10.20 160.19%
EY 2.33 1.25 22.26 8.01 5.79 6.60 9.80 -61.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.64 0.58 0.58 0.37 0.51 31.50%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 27/10/16 29/07/16 21/04/16 27/01/16 27/10/15 30/07/15 -
Price 1.97 1.95 2.23 1.46 1.21 1.59 1.03 -
P/RPS 6.11 12.13 2.90 2.40 6.85 6.22 1.33 175.58%
P/EPS 42.55 83.33 6.11 13.39 15.59 28.49 9.38 173.27%
EY 2.35 1.20 16.37 7.47 6.41 3.51 10.66 -63.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.87 0.63 0.53 0.70 0.47 37.64%

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