[PEB] QoQ Cumulative Quarter Result on 30-Nov-2014 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 35.1%
YoY- -56.41%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 16,623 50,234 12,973 9,508 5,846 108,394 72,960 -62.59%
PBT 5,799 15,022 10,834 7,986 5,227 36,151 24,962 -62.10%
Tax -2,171 -7,892 -4,830 -3,179 -1,669 -12,773 -7,510 -56.18%
NP 3,628 7,130 6,004 4,807 3,558 23,378 17,452 -64.80%
-
NP to SH 3,628 7,130 6,004 4,807 3,558 23,378 17,452 -64.80%
-
Tax Rate 37.44% 52.54% 44.58% 39.81% 31.93% 35.33% 30.09% -
Total Cost 12,995 43,104 6,969 4,701 2,288 85,016 55,508 -61.91%
-
Net Worth 147,265 143,444 142,432 140,975 137,936 134,082 128,105 9.70%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 147,265 143,444 142,432 140,975 137,936 134,082 128,105 9.70%
NOSH 65,017 64,936 64,978 64,697 64,456 64,277 64,020 1.03%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 21.83% 14.19% 46.28% 50.56% 60.86% 21.57% 23.92% -
ROE 2.46% 4.97% 4.22% 3.41% 2.58% 17.44% 13.62% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 25.57 77.36 19.97 14.70 9.07 168.63 113.96 -62.97%
EPS 5.58 11.02 9.24 7.43 5.52 36.37 27.26 -65.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.265 2.209 2.192 2.179 2.14 2.086 2.001 8.58%
Adjusted Per Share Value based on latest NOSH - 64,536
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 24.09 72.80 18.80 13.78 8.47 157.09 105.74 -62.59%
EPS 5.26 10.33 8.70 6.97 5.16 33.88 25.29 -64.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1343 2.0789 2.0642 2.0431 1.9991 1.9432 1.8566 9.71%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.845 1.12 1.14 1.26 1.47 1.26 1.35 -
P/RPS 3.31 1.45 5.71 8.57 16.21 0.75 1.18 98.52%
P/EPS 15.14 10.20 12.34 16.96 26.63 3.46 4.95 110.27%
EY 6.60 9.80 8.11 5.90 3.76 28.87 20.19 -52.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.52 0.58 0.69 0.60 0.67 -32.61%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 -
Price 1.59 1.03 1.18 1.20 1.28 1.40 1.30 -
P/RPS 6.22 1.33 5.91 8.17 14.11 0.83 1.14 208.96%
P/EPS 28.49 9.38 12.77 16.15 23.19 3.85 4.77 228.12%
EY 3.51 10.66 7.83 6.19 4.31 25.98 20.97 -69.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.54 0.55 0.60 0.67 0.65 5.05%

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